{"text_format":"1","workbook":"xlsx","n_sheets":64,"sheets":["BOM SUMMARY","BOM PHASE SUMMARY","BOM TEMPLATE","DIST-001","DIST-002","DIST-003","DIST-004","DIST-005","DIST-006","DIST-007","DIST-008","DIST-009","DIST-010","DIST-011","DIST-012","DIST-013","DIST-014","DIST-015","DIST-016","DIST-017","DIST-018","DIST-019","DIST-020","DIST-021","DIST-022","DIST-023","DIST-024","DIST-025","DIST-026","DIST-027","DIST-028","DIST-029","DIST-030","DIST-031","DIST-032","DIST-033","DIST-034","DIST-035","DIST-036","DIST-037","DIST-038","DIST-039","DIST-040","DIST-041","DIST-042","DIST-043","DIST-044","DIST-045","DIST-046","DIST-047","DIST-048","DIST-049","DIST-050","DIST-051","DIST-052","DIST-053","DIST-054","Summary","$Passing","PLANNING SUMMARY BB","PLANNING SUMMARY DIST","INSTRUCTIONS","UNIT PRICE TABLE","DROPDOWNS"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":2923,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"BOM SUMMARY","index":0,"n_rows":69,"n_cols":21,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PRICE REGION"]
[null,"West"]
[]
["DESIGN RATE PER FOOT",1.3,"  SET THESE FIELDS BEFORE RUNNING BUILD SUMMARY"]
["CONTINGENCY %  ",0.2]
[null,null,null,1,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(D7,K7)","v":1}]
["OVERALL TOTAL","Backbone",null,null,null,null,null,null,"Distribution",null,null,null,null,null,null,"Overall"]
["DESIGN","Total","Buried","Aerial","Rate/Ft","Total Design","PE Stamp Pgs/Cost",null,"Total","Buried","Aerial","Rate/Ft","Total Design","PE Stamp Pgs/Cost",null,"Total","Buried","Aerial","Rate/Ft","Total Design","PE Stamp Pgs/Cost"]
["     Footage",{"$f":"SUM(C10:D10)","v":225000},175000,50000,{"$f":"$B$5","v":1.3},292500,329,null,{"$f":"SUM(J10:K10)","v":0},0,0,{"$f":"$B$5","v":1.3},0,0,null,{"$f":"SUM(B10,I10)","v":225000},175000,50000,{"$f":"$B$5","v":1.3},{"$f":"SUM(F10,M10)","v":292500},{"$f":"SUM(G10,N10)","v":329}]
["     Mileage",{"$f":"SUM(C11:D11)","v":42.61},{"$f":"ROUND(C10/5280,2)","v":33.14},{"$f":"ROUND(D10/5280,2)","v":9.4700000000000006},null,null,49750,null,{"$f":"SUM(J11:K11)","v":0},{"$f":"ROUND(J10/5280,2)","v":0},{"$f":"ROUND(K10/5280,2)","v":0},null,null,0,null,42.61,33.14,9.4700000000000006,null,null,{"$f":"SUM(G11,N11)","v":49750}]
[]
["PREMISES",{"$f":"SUM(B14:B16)","v":0},null,null,null,null,null,null,{"$f":"SUM(I14:I16)","v":0},null,null,null,null,null,null,{"$f":"SUM(B13,I13)","v":0}]
["     Residential",0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(B14,I14)","v":0}]
["     Business",0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(B15,I15)","v":0}]
["     Anchors",0,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(B16,I16)","v":0}]
[]
["UNDERGROUND - BURIED LABOR TOTAL",11401443.380000001,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"SUM(B18,I18)","v":11401443.380000001}]
["AERIAL -STRAND/LASH LABOR TOTAL",354222,null,null,null,null,null,null,0,null,null,null,null,null,null,354222]
["AERIAL - ADSS LABOR TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["WIRELESS LABOR TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["SPLICING LABOR TOTAL",1007676,null,null,null,null,null,null,0,null,null,null,null,null,null,1007676]
["PATCH PANELS AND CABINETS LABOR TOTAL",2000,null,null,null,null,null,null,0,null,null,null,null,null,null,2000]
["GENERAL LABOR TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["LABOR TOTAL",12765341.380000001,null,null,null,null,null,null,0,null,null,null,null,null,null,12765341.380000001]
["FIBER MATERIAL TOTAL",509302.5,null,null,null,null,null,null,0,null,null,null,null,null,null,509302.5]
["UNDERGROUND MATERIAL TOTAL",922605,null,null,null,null,null,null,0,null,null,null,null,null,null,922605]
["CLOSURES MATERIAL TOTAL",50600,null,null,null,null,null,null,0,null,null,null,null,null,null,50600]
["MST MATERIAL TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["PATCH PANELS AND CABINETS MATERIAL TOTAL",42400,null,null,null,null,null,null,0,null,null,null,null,null,null,42400]
["AERIAL MATERIAL TOTAL",10170,null,null,null,null,null,null,0,null,null,null,null,null,null,10170]
["AERIAL - STRAND/LASH MATERIAL TOTAL",18010,null,null,null,null,null,null,0,null,null,null,null,null,null,18010]
["AERIAL - ADSS MATERIAL TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["WIRELESS MATERIAL TOTAL",0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
["MATERIAL TOTAL",1553087.5,"Cost Per Foot","Cost Per Mile","w/ Design/Stamp",null,null,null,0,"Cost Per Foot","Cost Per Mile","w/ Design/Stamp",null,null,null,1553087.5,"Cost Per Foot","Cost Per Mile","w/ Design/Stamp"]
["TOTAL BID",14318428.880000001,{"$f":"ROUND(IFERROR(B36/B10,0),2)","v":63.64},{"$f":"ROUND(IFERROR(B36/B11,0),2)","v":336034.47},{"$f":"B36+F10+G11","v":14660678.880000001},null,null,null,0,{"$f":"ROUND(IFERROR(I36/I10,0),2)","v":0},{"$f":"ROUND(IFERROR(I36/I11,0),2)","v":0},{"$f":"I36+M10+N11","v":0},null,null,null,14318428.880000001,{"$f":"ROUND(IFERROR(P36/P10,0),2)","v":63.64},{"$f":"ROUND(IFERROR(P36/P11,0),2)","v":336034.47},{"$f":"SUM(E36,L36)","v":14660678.880000001}]
[{"$f":"\"WITH \" & TEXT(B6, \"0%\") & \" CONTINGENCY\"","v":"WITH 20% CONTINGENCY"},{"$f":"ROUND(B36*(1+$B$6),2)","v":17182114.66},{"$f":"ROUND(IFERROR(B37/B10,0),2)","v":76.36},{"$f":"ROUND(IFERROR(B37/B11,0),2)","v":403241.37},{"$f":"B37+F10+G11","v":17524364.66},null,null,null,{"$f":"ROUND(I36*(1+$B$6),2)","v":0},{"$f":"ROUND(IFERROR(I37/I10,0),2)","v":0},{"$f":"ROUND(IFERROR(I37/I11,0),2)","v":0},{"$f":"I37+M10+N11","v":0},null,null,null,17182114.66,{"$f":"ROUND(IFERROR(P37/P10,0),2)","v":76.36},{"$f":"ROUND(IFERROR(P37/P11,0),2)","v":403241.37},{"$f":"SUM(E37,L37)","v":17524364.66}]
[]
[]
["BB-TEST"]
["DESIGN","Total","Buried","Aerial","Rate/Ft","Total Design","PE Stamp Pgs/Cost"]
["     Footage",225000,175000,50000,1.3,{"$f":"ROUND(B42 * E10, 0)","v":292500},{"$f":"ROUNDUP(B42 / 684.15, 0)","v":329}]
["     Mileage",42.61,33.14,9.4700000000000006,null,null,{"$f":"IF(G42 > 20, 3400+((G42-20)*150), IF(G42 > 10, 1800+((G42-10)*160), G42 * 180))","v":49750}]
[]
["PREMISES",0]
["     Residential",0]
["     Business",0]
["     Anchor",0]
[]
["UNDERGROUND - BURIED LABOR TOTAL",11401443.380000001]
["AERIAL -STRAND/LASH LABOR TOTAL",354222]
["AERIAL - ADSS LABOR TOTAL",0]
["WIRELESS LABOR TOTAL",0]
["SPLICING LABOR TOTAL",1007676]
["PATCH PANELS AND CABINETS LABOR TOTAL",2000]
["GENERAL LABOR TOTAL",0]
["LABOR TOTAL",12765341.380000001]
["FIBER MATERIAL TOTAL",509302.5]
["UNDERGROUND MATERIAL TOTAL",922605]
["CLOSURES MATERIAL TOTAL",50600]
["MST MATERIAL TOTAL",0]
["PATCH PANELS AND CABINETS MATERIAL TOTAL",42400]
["AERIAL MATERIAL TOTAL",10170]
["AERIAL - STRAND/LASH MATERIAL TOTAL",18010]
["AERIAL - ADSS MATERIAL TOTAL",0]
["WIRELESS MATERIAL TOTAL",0]
["MATERIAL TOTAL",1553087.5,"Cost Per Foot","Cost Per Mile","w/Design/Stamp"]
["TOTAL BID",14318428.880000001,63.64,336034.47,14660678.880000001]
["WITH 20% CONTINGENCY",17182114.66,76.36,403241.37,17524364.66]

{"sheet":"BOM PHASE SUMMARY","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"BOM TEMPLATE","index":2,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM"]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","BB","Mileage",{"$f":"SUM(F9:F11)","v":0},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":0},{"$f":"ROUND(D9/5280,2)","v":0},0,"Residential"]
[null,null,"Buried: ",0,{"$f":"ROUND(D10/5280,2)","v":0},0,"Business"]
[null,null,"Aerial: ",0,{"$f":"ROUND(D11/5280,2)","v":0},0,"Anchor"]
[null,null,"Region for unit pricing ","West","Actual Buried",0.75,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":0},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":0},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":0},0,0,0,0,0]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},{"$f":"P19*$J19","v":0},{"$f":"Q19*$J19","v":0},{"$f":"R19*$J19","v":0},{"$f":"S19*$J19","v":0},{"$f":"T19*$J19","v":0}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":48.08},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":48.08},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":50.9},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,1,0,0,0,null,0,0,0,0,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":50.9},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,1,0,0,0,null,0,0,0,0,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":50.9},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,1,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":60},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":70},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":48},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":48.08},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":53},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.3},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},{"$f":"ROUND(IFERROR(C35*E35,0),2)","v":0},"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":0},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":0},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":0},0,null,0,0,0,0,0,0,1,null,{"$f":"N46*$J46","v":0},0,0,0,0,0,0]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":0},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":0},0,0,null,0,0,0,0,0,1,0,null,0,0,0,0,0,0,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":0},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,0,0,0,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,0]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":0},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,0,0,0,null,0,0,0,0,0,1,0,null,0,0,0,0,0,0,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":0},"FT",{"$f":"$J$2*0.33","v":0.33},0,"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":0},{"$f":"SUM($V$18:$AB$18)","v":0},{"$f":"SUM($V$18:$AB$18)","v":0}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":75},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.77},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":0},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":0},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":0}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":0},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":0}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":67.08},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":0},{"$f":"ROUNDUP(K69*0.75,0)","v":0},{"$f":"ROUNDUP(L69*0.75,0)","v":0}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":96.15},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":0},{"$f":"ROUNDUP(K69*0.25,0)","v":0},{"$f":"ROUNDUP(L69*0.25,0)","v":0}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.3},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":0}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":720},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":960},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":960},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":0}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1200},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":0},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},0,"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":0},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.15,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":0},0]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":0},"SqrFt",{"$f":"$J$2*26.69","v":26.69},0,"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.25,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":0},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":0}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.15},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.69},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.69},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":6.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.45},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":400},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":0},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":0},{"$f":"ROUNDUP($F$8/8,0)","v":0}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":0},{"$f":"K157","v":0},{"$f":"L157","v":0}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":0},{"$f":"(K159*$N$218)*I160","v":0},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":0}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":0},"EA",{"$f":"E160","v":45},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":0},{"$f":"$F$8*2","v":0},{"$f":"(L181*$N$218)","v":0}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":288},{"$f":"L179*(288+24)","v":0}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":13},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":0},0,{"$f":"$N$218*L181","v":0}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":0},"EA",{"$f":"E160","v":45},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":0},{"$f":"Q218","v":0},{"$f":"R218","v":0}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K178,\"PON\",L178,J178)","v":0},"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K179,\"PON\",L179,J179)","v":0},"EA",2500,0,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":0}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K181,\"PON\",L181,J181)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":0},{"$f":"$F$8","v":0},{"$f":"ROUNDUP($F$8/10000,0)*2","v":0}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":0}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":0}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":0}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":0}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":0}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":0}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":288},null,{"$f":"SUM(P219:P229)","v":0},{"$f":"SUM(Q219:Q229)","v":0},{"$f":"SUM(R219:R229)","v":0}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},{"$f":"IF(ROUNDUP(K219/10000,0)<1,1*K219,ROUNDUP(K219/10000,0))*$M219","v":0},{"$f":"IF(ROUNDUP(L219/10000,0)<1,1*L219,ROUNDUP(L219/10000,0))*$M219","v":0}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":0},"FT",0.92,0,"Get qtys from design",null,0,0,0,0,48,0,null,0,0,0]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":0},"FT",1.17,0,"Get qtys from design",null,0,0,0,0,96,0,null,0,0,0]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":0},"FT",1.52,0,"Get qtys from design",null,0,0,0,0,144,0,null,0,0,0]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,1,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,288,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,{"$f":"ROUNDUP(M229*I229,0)","v":0},null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":0},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":0},{"$f":"$W18","v":0},0]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":0},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":0},{"$f":"$Y18","v":0},0]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":0},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":0},{"$f":"K51","v":0},{"$f":"L51","v":0}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":0},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":0},0,0]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":0},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,0,0,0]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":0},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":0},{"$f":"L$69","v":0}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":0},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":0},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":0},0,0]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":0},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,0,0,0]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":0},null,20,0,null,null,null,{"$f":"$AA$18","v":0},{"$f":"$AA$18","v":0},0]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":0},null,20,{"$f":"ROUND(IFERROR(C266*E266,0),2)","v":0},null,null,null,{"$f":"$AB$18","v":0},{"$f":"$AB$18","v":0},0]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":0},null,100,0,null,null,null,{"$f":"$AA$18","v":0},{"$f":"$AA$18","v":0},0]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":0},null,100,0,null,null,null,{"$f":"$AB$18","v":0},{"$f":"$AB$18","v":0},0]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":0},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":0},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":0},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":0}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":0},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":0}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":0}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":0},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":0},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":0},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K325,\"PON\",L325,J325)","v":0},"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K327,\"PON\",L327,J327)","v":0},"EA",8200,0,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":0}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K332,\"PON\",L332,J332)","v":0},"EA",800,0,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":0}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":0},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K339,\"PON\",L339,J339)","v":0},"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":0},0,{"$f":"L181*2","v":0}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":0},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":0}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":0}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":0}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-001","index":3,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-001"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":231},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21100.45},{"$f":"ROUND(D9/5280,2)","v":4},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":231},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":19409},{"$f":"ROUND(D10/5280,2)","v":3.68},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":721},{"$f":"ROUND(D11/5280,2)","v":0.14000000000000001},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":20379.45},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.86},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":25475},0,20380,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15285},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},179598.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15285,15285,15285,null,0,1,0,1,0,0,0,null,0,15285,0,15285,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5095},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},86309.3,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5095,5095,5095,null,0,2,0,1,0,0,0,null,0,10190,0,5095,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":45875},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15138.75},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":45875},{"$f":"SUM($V$18:$AB$18)","v":45875},{"$f":"SUM($V$18:$AB$18)","v":45875}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":20380},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6725.4,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20380},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20380},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20380}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":62},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2790,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":25},{"$f":"ROUNDUP(K69*0.75,0)","v":37},{"$f":"ROUNDUP(L69*0.75,0)","v":62}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1365,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":21}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":26530},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},33162.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":22855},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":24055},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":26530}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":56},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},14728,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":56}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":82},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},28700,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":49},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":82}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":33},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1019},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":23518.52},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1019},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1019},1019]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1019},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":27197.11},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1019},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1019},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1019}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":421758.33}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":2},"EA",{"$f":"$J$2*250","v":250},500,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":721},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1297.8,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":721},{"$f":"$D$11*$J$6","v":721},{"$f":"$D$11*$J$6","v":721}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":73},"EA",{"$f":"$E$94","v":2.34},170.82,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":721},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1687.14,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":721},{"$f":"$D$11*$J$6","v":721},{"$f":"$D$11*$J$6","v":721}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":73},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},346.75,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":73},{"$f":"ROUNDUP($D$11*0.1,0)","v":73},{"$f":"ROUNDUP($D$11*0.1,0)","v":73}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":6189.51}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":29},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":15950},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":29}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":29},"EA",{"$f":"$J$2*50","v":50},1450,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":29}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1086},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28236,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1086}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":462},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":69324}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":231},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":23100}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":231}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":231}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":231}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":499771.84}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6831},"FT",0.92,6284.52,"Get qtys from design",null,0.25,5913,6213,6831,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6831},"FT",1.17,7992.27,"Get qtys from design",null,0.25,5913,6213,6831,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13662},"FT",1.52,20766.240000000002,"Get qtys from design",null,0.5,11825,12425,13662,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":35043.03}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":25475},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":19106.25},"Get qtys from design",null,null,{"$f":"$W18","v":25475},{"$f":"$W18","v":25475},25475]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":20380},"FT",1.8,36684,"Get qtys from design",null,null,{"$f":"$Y18","v":20380},{"$f":"$Y18","v":20380},20380]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":45875},"FT",0.05,2293.75,"Get qtys from design",null,null,{"$f":"J51","v":45875},{"$f":"K51","v":45875},{"$f":"L51","v":45875}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":20380},"FT",0.25,5095,"Get qtys from design",null,null,{"$f":"J54","v":20380},20380,20380]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":56},"EA",200,11200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":56}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":82},"EA",750,61500,"Get qtys from design",null,null,0,{"$f":"K$69","v":49},{"$f":"L$69","v":82}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":33},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":62},"EA",45,2790,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":25},37,62]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":21},"EA",65,1365,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,21]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":142709}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":29},"EA",350,10150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":29},"EA",50,1450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12000}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":231},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":231},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":5},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":225},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":5},{"$f":"ROUNDUP(K91/180,0)","v":5},{"$f":"ROUNDUP(L91/180,0)","v":5}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":721},"FT",0.01,7.21,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":721},{"$f":"K91","v":721},{"$f":"L91","v":721}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":721},"FT",0.1,72.099999999999994,"Get qtys from design",null,null,{"$f":"J91","v":721},{"$f":"K91","v":721},{"$f":"L91","v":721}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":304.31}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":200081.34}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":699853.18}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-002","index":4,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-002"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":243},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":26147.5},{"$f":"ROUND(D9/5280,2)","v":4.95},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":243},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":23850},{"$f":"ROUND(D10/5280,2)","v":4.5199999999999996},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1105},{"$f":"ROUND(D11/5280,2)","v":0.21},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":25042.5},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.74},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":31304},0,25043,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":18782},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},220688.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,18782,18782,18782,null,0,1,0,1,0,0,0,null,0,18782,0,18782,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":6261},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},106061.34,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,6261,6261,6261,null,0,2,0,1,0,0,0,null,0,12522,0,6261,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":56371},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":18602.43},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":56371},{"$f":"SUM($V$18:$AB$18)","v":56371},{"$f":"SUM($V$18:$AB$18)","v":56371}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":25043},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},8264.19,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":25043},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":25043},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":25043}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":13},"EA",{"$f":"$J$2*25","v":25},325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":76},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3420,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":30},{"$f":"ROUNDUP(K69*0.75,0)","v":45},{"$f":"ROUNDUP(L69*0.75,0)","v":76}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":26},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1690,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":10},{"$f":"ROUNDUP(K69*0.25,0)","v":15},{"$f":"ROUNDUP(L69*0.25,0)","v":26}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":32618},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},40772.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":28043},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":29543},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":32618}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":59},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15517,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":59}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":101},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},35350,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":60},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":101}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":40},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1253},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":28919.24},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1253},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1253},1253]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1253},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":33442.57},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1253},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1253},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1253}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":515752.76999999996}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":2},"EA",{"$f":"$J$2*250","v":250},500,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1105},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1989,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1105},{"$f":"$D$11*$J$6","v":1105},{"$f":"$D$11*$J$6","v":1105}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":3},"EA",{"$f":"$J$2*160","v":160},480,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":3},{"$f":"ROUNDUP((K93/100)*2,0)","v":3},{"$f":"ROUNDUP((L93/100)*2,0)","v":3}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":111},"EA",{"$f":"$E$94","v":2.34},259.74,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":111},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":111},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":111}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1105},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},2585.6999999999998,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1105},{"$f":"$D$11*$J$6","v":1105},{"$f":"$D$11*$J$6","v":1105}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":111},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},527.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":111},{"$f":"ROUNDUP($D$11*0.1,0)","v":111},{"$f":"ROUNDUP($D$11*0.1,0)","v":111}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":8208.6899999999987}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":31},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17050},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":6},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":6},{"$f":"ROUNDUP($F$8/8,0)","v":31}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":31},"EA",{"$f":"$J$2*50","v":50},1550,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":6},{"$f":"K157","v":6},{"$f":"L157","v":31}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1110},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28860,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":648},{"$f":"(K159*$N$218)*I160","v":648},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1110}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":486},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":71148}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":243},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24300}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":243}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":243}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":243}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":597609.46}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":8459},"FT",0.92,7782.28,"Get qtys from design",null,0.25,7315,7690,8459,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":8459},"FT",1.17,9897.0300000000007,"Get qtys from design",null,0.25,7315,7690,8459,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":16917},"FT",1.52,25713.84,"Get qtys from design",null,0.5,14630,15380,16917,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":43393.15}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":31304},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":23478},"Get qtys from design",null,null,{"$f":"$W18","v":31304},{"$f":"$W18","v":31304},31304]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":25043},"FT",1.8,45077.4,"Get qtys from design",null,null,{"$f":"$Y18","v":25043},{"$f":"$Y18","v":25043},25043]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":56371},"FT",0.05,2818.55,"Get qtys from design",null,null,{"$f":"J51","v":56371},{"$f":"K51","v":56371},{"$f":"L51","v":56371}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":25043},"FT",0.25,6260.75,"Get qtys from design",null,null,{"$f":"J54","v":25043},25043,25043]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":13},"EA",25,325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,13,13,13]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":59},"EA",200,11800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":59}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":101},"EA",750,75750,"Get qtys from design",null,null,0,{"$f":"K$69","v":60},{"$f":"L$69","v":101}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":40},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":76},"EA",45,3420,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":30},45,76]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":26},"EA",65,1690,"Get qtys from design, can estimate 25% of handholes",null,null,10,15,26]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":173499.7}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":27},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":31},"EA",350,10850,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":31},"EA",50,1550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":7},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":243},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":243},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":3},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":135},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":3},{"$f":"K92","v":3},{"$f":"L92","v":3}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":270}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":7},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":315},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":7},{"$f":"ROUNDUP(K91/180,0)","v":7},{"$f":"ROUNDUP(L91/180,0)","v":7}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1105},"FT",0.01,11.05,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1105},{"$f":"K91","v":1105},{"$f":"L91","v":1105}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1105},"FT",0.1,110.5,"Get qtys from design",null,null,{"$f":"J91","v":1105},{"$f":"K91","v":1105},{"$f":"L91","v":1105}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":436.55}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":240199.4}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":837808.86}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-003","index":5,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-003"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":107},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":20492.400000000001},{"$f":"ROUND(D9/5280,2)","v":3.88},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":107},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17328},{"$f":"ROUND(D10/5280,2)","v":3.28},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":2298},{"$f":"ROUND(D11/5280,2)","v":0.44},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18194.400000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.45},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":22744},0,18195,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13646},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},160340.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13646,13646,13646,null,0,1,0,1,0,0,0,null,0,13646,0,13646,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4549},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},77060.06,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4549,4549,4549,null,0,2,0,1,0,0,0,null,0,9098,0,4549,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":40959},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13516.47},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":40959},{"$f":"SUM($V$18:$AB$18)","v":40959},{"$f":"SUM($V$18:$AB$18)","v":40959}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18195},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6004.35,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18195},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18195},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18195}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":55},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":22},{"$f":"ROUNDUP(K69*0.75,0)","v":33},{"$f":"ROUNDUP(L69*0.75,0)","v":55}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":23670},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},29587.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20370},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":21495},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":23670}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":24},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},6312,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":24}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":73},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},25550,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":44},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":73}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":29},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":910},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":21002.799999999999},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":910},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":910},910]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":910},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":24287.9},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":910},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":910},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":910}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":369871.58}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":4},"EA",{"$f":"$J$2*250","v":250},1000,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":2298},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},4136.3999999999996,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":2298},{"$f":"$D$11*$J$6","v":2298},{"$f":"$D$11*$J$6","v":2298}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":5},"EA",{"$f":"$J$2*160","v":160},800,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":5},{"$f":"ROUNDUP((K93/100)*2,0)","v":5},{"$f":"ROUNDUP((L93/100)*2,0)","v":5}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":230},"EA",{"$f":"$E$94","v":2.34},538.20000000000005,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":230},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":230},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":230}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":2298},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},5377.32,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":2298},{"$f":"$D$11*$J$6","v":2298},{"$f":"$D$11*$J$6","v":2298}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":230},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},1092.5,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":230},{"$f":"ROUNDUP($D$11*0.1,0)","v":230},{"$f":"ROUNDUP($D$11*0.1,0)","v":230}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":15196.419999999998}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":14},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":7700},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":14}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":14},"EA",{"$f":"$J$2*50","v":50},700,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":14}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":526},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},13676,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":526}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":214},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":43424}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":107},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":10700}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":107}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":107}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":107}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":430992}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6550},"FT",0.92,6026,"Get qtys from design",null,0.25,5725,6006,6550,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6550},"FT",1.17,7663.5,"Get qtys from design",null,0.25,5725,6006,6550,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13099},"FT",1.52,19910.48,"Get qtys from design",null,0.5,11449,12012,13099,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":33599.979999999996}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":22744},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":17058},"Get qtys from design",null,null,{"$f":"$W18","v":22744},{"$f":"$W18","v":22744},22744]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18195},"FT",1.8,32751,"Get qtys from design",null,null,{"$f":"$Y18","v":18195},{"$f":"$Y18","v":18195},18195]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":40959},"FT",0.05,2047.95,"Get qtys from design",null,null,{"$f":"J51","v":40959},{"$f":"K51","v":40959},{"$f":"L51","v":40959}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18195},"FT",0.25,4548.75,"Get qtys from design",null,null,{"$f":"J54","v":18195},18195,18195]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":24},"EA",200,4800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":24}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":73},"EA",750,54750,"Get qtys from design",null,null,0,{"$f":"K$69","v":44},{"$f":"L$69","v":73}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":29},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":55},"EA",45,2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":22},33,55]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,11,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":122315.7}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":14},"EA",350,4900,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":14}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":8},"EA",25,200,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":8}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":14},"EA",50,700,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":14}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":5800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":107},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":107},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":5},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":225},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":5},{"$f":"K92","v":5},{"$f":"L92","v":5}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":495}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":13},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":585},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":13},{"$f":"ROUNDUP(K91/180,0)","v":13},{"$f":"ROUNDUP(L91/180,0)","v":13}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":2298},"FT",0.01,22.98,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":2298},{"$f":"K91","v":2298},{"$f":"L91","v":2298}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":2298},"FT",0.1,229.8,"Get qtys from design",null,null,{"$f":"J91","v":2298},{"$f":"K91","v":2298},{"$f":"L91","v":2298}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":837.78}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":172848.46}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":603840.46}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-004","index":6,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-004"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":20},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":20},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":13393},{"$f":"ROUND(D10/5280,2)","v":2.54},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":14062.650000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.66},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":17579},0,14063,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":10547},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},123927.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,10547,10547,10547,null,0,1,0,1,0,0,0,null,0,10547,0,10547,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3516},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},59561.04,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3516,3516,3516,null,0,2,0,1,0,0,0,null,0,7032,0,3516,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":31658},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":10447.14},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":31658},{"$f":"SUM($V$18:$AB$18)","v":31658},{"$f":"SUM($V$18:$AB$18)","v":31658}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":14063},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},4640.79,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14063},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14063},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14063}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":43},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},1935,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":18},{"$f":"ROUNDUP(K69*0.75,0)","v":26},{"$f":"ROUNDUP(L69*0.75,0)","v":43}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":15},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},975,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":6},{"$f":"ROUNDUP(K69*0.25,0)","v":9},{"$f":"ROUNDUP(L69*0.25,0)","v":15}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":18338},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},22922.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":15788},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":16613},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":18338}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":57},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},19950,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":34},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":57}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":23},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":704},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":16248.32},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":704},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":704},704]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":704},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":18789.759999999998},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":704},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":704},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":704}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":281396.8}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":3},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":1650},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":3}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":3},"EA",{"$f":"$J$2*50","v":50},150,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":3}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":352},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},9152,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":352}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":40},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":21068}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":20},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":2000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":20}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":20}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":20}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":304964.8}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":17579},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":13184.25},"Get qtys from design",null,null,{"$f":"$W18","v":17579},{"$f":"$W18","v":17579},17579]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":14063},"FT",1.8,25313.4,"Get qtys from design",null,null,{"$f":"$Y18","v":14063},{"$f":"$Y18","v":14063},14063]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":31658},"FT",0.05,1582.9,"Get qtys from design",null,null,{"$f":"J51","v":31658},{"$f":"K51","v":31658},{"$f":"L51","v":31658}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":14063},"FT",0.25,3515.75,"Get qtys from design",null,null,{"$f":"J54","v":14063},14063,14063]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":57},"EA",750,42750,"Get qtys from design",null,null,0,{"$f":"K$69","v":34},{"$f":"L$69","v":57}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":23},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":43},"EA",45,1935,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":18},26,43]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":15},"EA",65,975,"Get qtys from design, can estimate 25% of handholes",null,null,6,9,15]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":91376.3}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":3},"EA",350,1050,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":3}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":5},"EA",25,125,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":5}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":3},"EA",50,150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":3}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":1325}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":20},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":20},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":102501.3}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":407466.1}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-005","index":7,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-005"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-006","index":8,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-006"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":239},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21656.25},{"$f":"ROUND(D9/5280,2)","v":4.0999999999999996},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":239},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20625},{"$f":"ROUND(D10/5280,2)","v":3.91},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21656.25},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.0999999999999996},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":27073},0,21658,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":16243},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},190855.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,16243,16243,16243,null,0,1,0,1,0,0,0,null,0,16243,0,16243,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5415},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},91730.1,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5415,5415,5415,null,0,2,0,1,0,0,0,null,0,10830,0,5415,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":48755},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":16089.15},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":48755},{"$f":"SUM($V$18:$AB$18)","v":48755},{"$f":"SUM($V$18:$AB$18)","v":48755}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21657},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7146.81,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21657},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21657},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21657}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":27},{"$f":"ROUNDUP(K69*0.75,0)","v":39},{"$f":"ROUNDUP(L69*0.75,0)","v":66}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":28182},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},35227.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":24282},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":25557},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":28182}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":60},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15780,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":60}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":87},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},30450,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":52},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":87}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":35},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1083},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":24995.64},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1083},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1083},1083]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1083},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":28905.27},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1083},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1083},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1083}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":448554.72000000003}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":16500},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":30}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":30},"EA",{"$f":"$J$2*50","v":50},1500,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":30}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1102},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28652,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1102}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":478},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":70340}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":239},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":23900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":239}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":239}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":239}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":521394.72000000003}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":7046},"FT",0.92,6482.32,"Get qtys from design",null,0.25,6071,6390,7046,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":7046},"FT",1.17,8243.82,"Get qtys from design",null,0.25,6071,6390,7046,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":14091},"FT",1.52,21418.32,"Get qtys from design",null,0.5,12141,12779,14091,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":36144.46}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":27073},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":20304.75},"Get qtys from design",null,null,{"$f":"$W18","v":27073},{"$f":"$W18","v":27073},27073]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21658},"FT",1.8,38984.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":21658},{"$f":"$Y18","v":21658},21658]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":48755},"FT",0.05,2437.75,"Get qtys from design",null,null,{"$f":"J51","v":48755},{"$f":"K51","v":48755},{"$f":"L51","v":48755}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21657},"FT",0.25,5414.25,"Get qtys from design",null,null,{"$f":"J54","v":21657},21657,21657]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":60},"EA",200,12000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":60}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":87},"EA",750,65250,"Get qtys from design",null,null,0,{"$f":"K$69","v":52},{"$f":"L$69","v":87}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":35},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":66},"EA",45,2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":27},39,66]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":151946.15}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":30},"EA",350,10500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":30},"EA",50,1500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12400}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":210290.61}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":731685.33000000007}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-007","index":9,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-007"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":213},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21493.85},{"$f":"ROUND(D9/5280,2)","v":4.07},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":213},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":12597},{"$f":"ROUND(D10/5280,2)","v":2.39},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":8267},{"$f":"ROUND(D11/5280,2)","v":1.57},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":13226.85},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.5099999999999998},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":16535},0,13228,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":9921},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},116571.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,9921,9921,9921,null,0,1,0,1,0,0,0,null,0,9921,0,9921,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3307},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},56020.58,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3307,3307,3307,null,0,2,0,1,0,0,0,null,0,6614,0,3307,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":29779},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":9827.07},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":29779},{"$f":"SUM($V$18:$AB$18)","v":29779},{"$f":"SUM($V$18:$AB$18)","v":29779}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":13227},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},4364.91,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":13227},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":13227},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":13227}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":7},"EA",{"$f":"$J$2*25","v":25},175,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":7},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":7},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":7}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":40},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},1800,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":16},{"$f":"ROUNDUP(K69*0.75,0)","v":24},{"$f":"ROUNDUP(L69*0.75,0)","v":40}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":14},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},910,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":6},{"$f":"ROUNDUP(K69*0.25,0)","v":8},{"$f":"ROUNDUP(L69*0.25,0)","v":14}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":17202},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},21502.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":14802},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":15627},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":17202}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":33},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},8679,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":33}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":53},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},18550,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":32},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":53}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":21},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":662},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":15278.96},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":662},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":662},662]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":662},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":17668.78},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":662},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":662},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":662}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":273148.55000000005}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":11},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":1925},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":2},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":2},11]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":12},"EA",{"$f":"$J$2*250","v":250},3000,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":12},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":12},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":12}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":8267},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},14880.6,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":8267},{"$f":"$D$11*$J$6","v":8267},{"$f":"$D$11*$J$6","v":8267}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":17},"EA",{"$f":"$J$2*160","v":160},2720,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":17},{"$f":"ROUNDUP((K93/100)*2,0)","v":17},{"$f":"ROUNDUP((L93/100)*2,0)","v":17}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":827},"EA",{"$f":"$E$94","v":2.34},1935.18,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":827},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":827},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":827}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":8267},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},19344.78,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":8267},{"$f":"$D$11*$J$6","v":8267},{"$f":"$D$11*$J$6","v":8267}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":827},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},3928.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":827},{"$f":"ROUNDUP($D$11*0.1,0)","v":827},{"$f":"ROUNDUP($D$11*0.1,0)","v":827}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":3},"EA",{"$f":"$J$2*308","v":308},924,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":3},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":3},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":3}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":7},"EA",{"$f":"$J$2*385","v":385},2695,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":7},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":7},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":7}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":2},"EA",{"$f":"$J$2*193","v":193},386,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":2},2,2]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":2},"EA",{"$f":"$J$2*170","v":170},340,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,2,2,2]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":2},"EA",{"$f":"$J$2*461","v":461},922,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,2,2,2]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":53000.81}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":27},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14850},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":27}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":27},"EA",{"$f":"$J$2*50","v":50},1350,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":27}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1050},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27300,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1050}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":426},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":67188}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":213},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":21300}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":213}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":213}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":213}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":395837.36000000004}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6574},"FT",0.92,6048.08,"Get qtys from design",null,0.25,5974,6181,6574,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6574},"FT",1.17,7691.58,"Get qtys from design",null,0.25,5974,6181,6574,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13148},"FT",1.52,19984.96,"Get qtys from design",null,0.5,11948,12361,13148,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":33724.619999999995}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":16535},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":12401.25},"Get qtys from design",null,null,{"$f":"$W18","v":16535},{"$f":"$W18","v":16535},16535]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":13228},"FT",1.8,23810.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":13228},{"$f":"$Y18","v":13228},13228]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":29779},"FT",0.05,1488.95,"Get qtys from design",null,null,{"$f":"J51","v":29779},{"$f":"K51","v":29779},{"$f":"L51","v":29779}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":13227},"FT",0.25,3306.75,"Get qtys from design",null,null,{"$f":"J54","v":13227},13227,13227]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":7},"EA",25,175,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,7,7,7]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":33},"EA",200,6600,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":33}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":53},"EA",750,39750,"Get qtys from design",null,null,0,{"$f":"K$69","v":32},{"$f":"L$69","v":53}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":21},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":40},"EA",45,1800,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":16},24,40]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":14},"EA",65,910,"Get qtys from design, can estimate 25% of handholes",null,null,6,8,14]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":92162.35}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":27},"EA",350,9450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":27},"EA",50,1350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11175}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":213},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":213},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":17},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":765},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":17},{"$f":"K92","v":17},{"$f":"L92","v":17}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":7},"EA",125,875,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":7},7,7]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":7},"EA",10,70,"Match Down Guy Qty",null,null,7,7,7]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":1710}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":46},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":2070},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":46},{"$f":"ROUNDUP(K91/180,0)","v":46},{"$f":"ROUNDUP(L91/180,0)","v":46}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":8267},"FT",0.01,82.67,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":8267},{"$f":"K91","v":8267},{"$f":"L91","v":8267}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":8267},"FT",0.1,826.7,"Get qtys from design",null,null,{"$f":"J91","v":8267},{"$f":"K91","v":8267},{"$f":"L91","v":8267}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":2979.37}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":151551.34}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":547388.70000000007}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-008","index":10,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-008"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":245},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":19252.350000000002},{"$f":"ROUND(D9/5280,2)","v":3.65},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":245},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17887},{"$f":"ROUND(D10/5280,2)","v":3.39},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":471},{"$f":"ROUND(D11/5280,2)","v":0.09},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18781.350000000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.56},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":23479},0,18783,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":14087},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},165522.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,14087,14087,14087,null,0,1,0,1,0,0,0,null,0,14087,0,14087,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4696},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},79550.240000000005,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4696,4696,4696,null,0,2,0,1,0,0,0,null,0,9392,0,4696,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":42282},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13953.06},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":42282},{"$f":"SUM($V$18:$AB$18)","v":42282},{"$f":"SUM($V$18:$AB$18)","v":42282}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18782},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6198.06,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18782},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18782},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18782}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":57},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2565,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":23},{"$f":"ROUNDUP(K69*0.75,0)","v":34},{"$f":"ROUNDUP(L69*0.75,0)","v":57}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":12},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":24482},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},30602.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":21032},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":22157},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":24482}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":60},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15780,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":60}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":76},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},26600,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":45},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":76}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":30},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":940},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":21695.200000000001},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":940},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":940},940]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":940},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":25088.6},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":940},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":940},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":940}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":391289.91}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":471},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},847.8,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":471},{"$f":"$D$11*$J$6","v":471},{"$f":"$D$11*$J$6","v":471}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":1},"EA",{"$f":"$J$2*160","v":160},160,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":1},{"$f":"ROUNDUP((K93/100)*2,0)","v":1},{"$f":"ROUNDUP((L93/100)*2,0)","v":1}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":48},"EA",{"$f":"$E$94","v":2.34},112.32,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":48},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":48},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":48}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":471},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1102.1400000000001,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":471},{"$f":"$D$11*$J$6","v":471},{"$f":"$D$11*$J$6","v":471}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":48},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},228,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":48},{"$f":"ROUNDUP($D$11*0.1,0)","v":48},{"$f":"ROUNDUP($D$11*0.1,0)","v":48}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":4392.26}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":31},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17050},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":31}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":31},"EA",{"$f":"$J$2*50","v":50},1550,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":31}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1114},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28964,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1114}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":490},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":71252}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":245},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":245}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":245}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":245}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":469434.17}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6251},"FT",0.92,5750.92,"Get qtys from design",null,0.25,5388,5669,6251,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6251},"FT",1.17,7313.67,"Get qtys from design",null,0.25,5388,5669,6251,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":12501},"FT",1.52,19001.52,"Get qtys from design",null,0.5,10776,11338,12501,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":32066.11}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":23479},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":17609.25},"Get qtys from design",null,null,{"$f":"$W18","v":23479},{"$f":"$W18","v":23479},23479]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18783},"FT",1.8,33809.4,"Get qtys from design",null,null,{"$f":"$Y18","v":18783},{"$f":"$Y18","v":18783},18783]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":42282},"FT",0.05,2114.1,"Get qtys from design",null,null,{"$f":"J51","v":42282},{"$f":"K51","v":42282},{"$f":"L51","v":42282}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18782},"FT",0.25,4695.5,"Get qtys from design",null,null,{"$f":"J54","v":18782},18782,18782]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":60},"EA",200,12000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":60}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":76},"EA",750,57000,"Get qtys from design",null,null,0,{"$f":"K$69","v":45},{"$f":"L$69","v":76}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":30},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":57},"EA",45,2565,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":23},34,57]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,12,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":133678.25}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":31},"EA",350,10850,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":31},"EA",50,1550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":245},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":245},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":1},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":45},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":1},{"$f":"K92","v":1},{"$f":"L92","v":1}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":180}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":3},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":135},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":3},{"$f":"ROUNDUP(K91/180,0)","v":3},{"$f":"ROUNDUP(L91/180,0)","v":3}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":471},"FT",0.01,4.71,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":471},{"$f":"K91","v":471},{"$f":"L91","v":471}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":471},"FT",0.1,47.1,"Get qtys from design",null,null,{"$f":"J91","v":471},{"$f":"K91","v":471},{"$f":"L91","v":471}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":186.81}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":188711.16999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":658145.34}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-009","index":11,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-009"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":265},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":26485.55},{"$f":"ROUND(D9/5280,2)","v":5.0199999999999996},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":265},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":23791},{"$f":"ROUND(D10/5280,2)","v":4.51},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1505},{"$f":"ROUND(D11/5280,2)","v":0.28999999999999998},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":24980.55},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.7300000000000004},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":31228},0,24982,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":18736},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},220148,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,18736,18736,18736,null,0,1,0,1,0,0,0,null,0,18736,0,18736,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":6246},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},105807.24,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,6246,6246,6246,null,0,2,0,1,0,0,0,null,0,12492,0,6246,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":56234},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":18557.22},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":56234},{"$f":"SUM($V$18:$AB$18)","v":56234},{"$f":"SUM($V$18:$AB$18)","v":56234}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":24981},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},8243.73,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24981},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24981},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24981}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":13},"EA",{"$f":"$J$2*25","v":25},325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":75},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3375,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":30},{"$f":"ROUNDUP(K69*0.75,0)","v":45},{"$f":"ROUNDUP(L69*0.75,0)","v":75}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":25},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1625,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":10},{"$f":"ROUNDUP(K69*0.25,0)","v":15},{"$f":"ROUNDUP(L69*0.25,0)","v":25}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":32481},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},40601.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":27981},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":29481},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":32481}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":63},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},16569,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":63}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":100},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},35000,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":60},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":100}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":40},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1250},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":28850},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1250},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1250},1250]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1250},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":33362.5},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1250},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1250},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1250}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":515163.93999999994}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":3},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":525},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},3]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":3},"EA",{"$f":"$J$2*250","v":250},750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1505},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2709,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1505},{"$f":"$D$11*$J$6","v":1505},{"$f":"$D$11*$J$6","v":1505}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":4},"EA",{"$f":"$J$2*160","v":160},640,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":4},{"$f":"ROUNDUP((K93/100)*2,0)","v":4},{"$f":"ROUNDUP((L93/100)*2,0)","v":4}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":151},"EA",{"$f":"$E$94","v":2.34},353.34,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":151},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":151},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":151}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1505},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3521.7,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1505},{"$f":"$D$11*$J$6","v":1505},{"$f":"$D$11*$J$6","v":1505}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":151},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},717.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":151},{"$f":"ROUNDUP($D$11*0.1,0)","v":151},{"$f":"ROUNDUP($D$11*0.1,0)","v":151}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":11118.29}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":34},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":18700},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":6},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":6},{"$f":"ROUNDUP($F$8/8,0)","v":34}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":34},"EA",{"$f":"$J$2*50","v":50},1700,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":6},{"$f":"K157","v":6},{"$f":"L157","v":34}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1154},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},30004,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":648},{"$f":"(K159*$N$218)*I160","v":648},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1154}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":530},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":74092}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":265},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":26500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":265}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":265}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":265}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":602874.23}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":8535},"FT",0.92,7852.2,"Get qtys from design",null,0.25,7410,7785,8535,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":8535},"FT",1.17,9985.9500000000007,"Get qtys from design",null,0.25,7410,7785,8535,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":17069},"FT",1.52,25944.880000000001,"Get qtys from design",null,0.5,14819,15569,17069,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":43783.03}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":31228},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":23421},"Get qtys from design",null,null,{"$f":"$W18","v":31228},{"$f":"$W18","v":31228},31228]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":24982},"FT",1.8,44967.6,"Get qtys from design",null,null,{"$f":"$Y18","v":24982},{"$f":"$Y18","v":24982},24982]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":56234},"FT",0.05,2811.7,"Get qtys from design",null,null,{"$f":"J51","v":56234},{"$f":"K51","v":56234},{"$f":"L51","v":56234}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":24981},"FT",0.25,6245.25,"Get qtys from design",null,null,{"$f":"J54","v":24981},24981,24981]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":13},"EA",25,325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,13,13,13]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":63},"EA",200,12600,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":63}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":100},"EA",750,75000,"Get qtys from design",null,null,0,{"$f":"K$69","v":60},{"$f":"L$69","v":100}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":40},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":75},"EA",45,3375,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":30},45,75]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":25},"EA",65,1625,"Get qtys from design, can estimate 25% of handholes",null,null,10,15,25]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":173250.55}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":27},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":34},"EA",350,11900,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":34}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":17},"EA",25,425,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":17}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":34},"EA",50,1700,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":34}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":7},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":14025}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":265},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":265},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":4},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":180},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":4},{"$f":"K92","v":4},{"$f":"L92","v":4}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":450}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":9},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":405},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":9},{"$f":"ROUNDUP(K91/180,0)","v":9},{"$f":"ROUNDUP(L91/180,0)","v":9}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1505},"FT",0.01,15.05,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1505},{"$f":"K91","v":1505},{"$f":"L91","v":1505}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1505},"FT",0.1,150.5,"Get qtys from design",null,null,{"$f":"J91","v":1505},{"$f":"K91","v":1505},{"$f":"L91","v":1505}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":570.54999999999995}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":241879.12999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":844753.36}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-010","index":12,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-010"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":232},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":18342.05},{"$f":"ROUND(D9/5280,2)","v":3.47},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":232},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17181},{"$f":"ROUND(D10/5280,2)","v":3.25},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":302},{"$f":"ROUND(D11/5280,2)","v":0.06},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18040.05},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.42},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":22553},0,18042,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13531},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},158989.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13531,13531,13531,null,0,1,0,1,0,0,0,null,0,13531,0,13531,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4511},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},76416.34,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4511,4511,4511,null,0,2,0,1,0,0,0,null,0,9022,0,4511,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":40615},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13402.95},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":40615},{"$f":"SUM($V$18:$AB$18)","v":40615},{"$f":"SUM($V$18:$AB$18)","v":40615}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18041},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5953.53,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18041},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18041},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18041}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":55},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":22},{"$f":"ROUNDUP(K69*0.75,0)","v":33},{"$f":"ROUNDUP(L69*0.75,0)","v":55}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":23516},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},29395,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20216},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":21266},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":23516}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":57},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},14991,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":57}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":73},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},25550,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":43},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":73}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":29},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":903},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":20841.240000000002},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":903},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":903},903]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":903},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":24101.07},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":903},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":903},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":903}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":375850.38}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":302},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},543.6,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":302},{"$f":"$D$11*$J$6","v":302},{"$f":"$D$11*$J$6","v":302}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":1},"EA",{"$f":"$J$2*160","v":160},160,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":1},{"$f":"ROUNDUP((K93/100)*2,0)","v":1},{"$f":"ROUNDUP((L93/100)*2,0)","v":1}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":31},"EA",{"$f":"$E$94","v":2.34},72.540000000000006,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":31},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":31},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":31}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":302},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},706.68,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":302},{"$f":"$D$11*$J$6","v":302},{"$f":"$D$11*$J$6","v":302}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":31},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},147.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":31},{"$f":"ROUNDUP($D$11*0.1,0)","v":31},{"$f":"ROUNDUP($D$11*0.1,0)","v":31}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":3572.0699999999997}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":29},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":15950},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":29}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":29},"EA",{"$f":"$J$2*50","v":50},1450,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":29}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1088},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28288,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1088}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":464},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":69376}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":232},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":23200}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":232}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":232}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":232}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":451298.45}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5963},"FT",0.92,5485.96,"Get qtys from design",null,0.25,5138,5400,5963,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5963},"FT",1.17,6976.71,"Get qtys from design",null,0.25,5138,5400,5963,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":11925},"FT",1.52,18126,"Get qtys from design",null,0.5,10275,10800,11925,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":30588.67}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":22553},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16914.75},"Get qtys from design",null,null,{"$f":"$W18","v":22553},{"$f":"$W18","v":22553},22553]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18042},"FT",1.8,32475.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":18042},{"$f":"$Y18","v":18042},18042]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":40615},"FT",0.05,2030.75,"Get qtys from design",null,null,{"$f":"J51","v":40615},{"$f":"K51","v":40615},{"$f":"L51","v":40615}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18041},"FT",0.25,4510.25,"Get qtys from design",null,null,{"$f":"J54","v":18041},18041,18041]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":57},"EA",200,11400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":57}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":73},"EA",750,54750,"Get qtys from design",null,null,0,{"$f":"K$69","v":43},{"$f":"L$69","v":73}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":29},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":55},"EA",45,2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":22},33,55]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,11,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":128441.35}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":29},"EA",350,10150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":29},"EA",50,1450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12000}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":232},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":232},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":1},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":45},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":1},{"$f":"K92","v":1},{"$f":"L92","v":1}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":180}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":2},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":90},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":2},{"$f":"ROUNDUP(K91/180,0)","v":2},{"$f":"ROUNDUP(L91/180,0)","v":2}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":302},"FT",0.01,3.02,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":302},{"$f":"K91","v":302},{"$f":"L91","v":302}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":302},"FT",0.1,30.2,"Get qtys from design",null,null,{"$f":"J91","v":302},{"$f":"K91","v":302},{"$f":"L91","v":302}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":123.22}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":181133.24000000002}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":632431.69000000006}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-011","index":13,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-011"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":198},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":19409.2},{"$f":"ROUND(D9/5280,2)","v":3.68},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":198},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17004},{"$f":"ROUND(D10/5280,2)","v":3.22},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1555},{"$f":"ROUND(D11/5280,2)","v":0.28999999999999998},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":17854.2},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.38},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":22319},0,17855,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13391},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},157344.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13391,13391,13391,null,0,1,0,1,0,0,0,null,0,13391,0,13391,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4464},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},75620.160000000003,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4464,4464,4464,null,0,2,0,1,0,0,0,null,0,8928,0,4464,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":40194},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13264.02},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":40194},{"$f":"SUM($V$18:$AB$18)","v":40194},{"$f":"SUM($V$18:$AB$18)","v":40194}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":17855},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5892.15,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17855},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17855},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17855}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":54},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2430,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":22},{"$f":"ROUNDUP(K69*0.75,0)","v":33},{"$f":"ROUNDUP(L69*0.75,0)","v":54}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1170,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":18}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":23255},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},29068.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20030},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":21080},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":23255}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":46},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},12098,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":46}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":72},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},25200,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":43},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":72}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":29},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":893},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":20610.439999999999},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":893},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":893},893]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":893},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":23834.17},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":893},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":893},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":893}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":369006.93999999994}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":3},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":525},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},3]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":3},"EA",{"$f":"$J$2*250","v":250},750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1555},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2799,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1555},{"$f":"$D$11*$J$6","v":1555},{"$f":"$D$11*$J$6","v":1555}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":4},"EA",{"$f":"$J$2*160","v":160},640,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":4},{"$f":"ROUNDUP((K93/100)*2,0)","v":4},{"$f":"ROUNDUP((L93/100)*2,0)","v":4}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":156},"EA",{"$f":"$E$94","v":2.34},365.04,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":156},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":156},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":156}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1555},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3638.7,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1555},{"$f":"$D$11*$J$6","v":1555},{"$f":"$D$11*$J$6","v":1555}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":156},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},741,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":156},{"$f":"ROUNDUP($D$11*0.1,0)","v":156},{"$f":"ROUNDUP($D$11*0.1,0)","v":156}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":11360.74}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":25},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":13750},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":25}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":25},"EA",{"$f":"$J$2*50","v":50},1250,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":25}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":708},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},18408,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":708}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":396},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":54756}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":198},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":19800}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":198}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":198}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":198}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":437623.67999999993}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6242},"FT",0.92,5742.64,"Get qtys from design",null,0.25,5436,5698,6242,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6242},"FT",1.17,7303.14,"Get qtys from design",null,0.25,5436,5698,6242,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":12483},"FT",1.52,18974.16,"Get qtys from design",null,0.5,10871,11396,12483,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":32019.940000000002}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":22319},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16739.25},"Get qtys from design",null,null,{"$f":"$W18","v":22319},{"$f":"$W18","v":22319},22319]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":17855},"FT",1.8,32139,"Get qtys from design",null,null,{"$f":"$Y18","v":17855},{"$f":"$Y18","v":17855},17855]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":40194},"FT",0.05,2009.7,"Get qtys from design",null,null,{"$f":"J51","v":40194},{"$f":"K51","v":40194},{"$f":"L51","v":40194}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":17855},"FT",0.25,4463.75,"Get qtys from design",null,null,{"$f":"J54","v":17855},17855,17855]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":46},"EA",200,9200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":46}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":72},"EA",750,54000,"Get qtys from design",null,null,0,{"$f":"K$69","v":43},{"$f":"L$69","v":72}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":29},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":54},"EA",45,2430,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":22},33,54]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":18},"EA",65,1170,"Get qtys from design, can estimate 25% of handholes",null,null,8,11,18]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":124776.7}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":25},"EA",350,8750,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":25}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":25},"EA",50,1250,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":25}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":10250}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":198},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":198},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":4},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":180},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":4},{"$f":"K92","v":4},{"$f":"L92","v":4}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":450}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":9},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":405},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":9},{"$f":"ROUNDUP(K91/180,0)","v":9},{"$f":"ROUNDUP(L91/180,0)","v":9}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1555},"FT",0.01,15.55,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1555},{"$f":"K91","v":1555},{"$f":"L91","v":1555}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1555},"FT",0.1,155.5,"Get qtys from design",null,null,{"$f":"J91","v":1555},{"$f":"K91","v":1555},{"$f":"L91","v":1555}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":576.04999999999995}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":177872.69}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":615496.36999999988}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-012","index":14,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-012"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":190},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":190},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":28455},{"$f":"ROUND(D10/5280,2)","v":5.39},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":29877.75},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":5.66},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":37349},0,29879,0,16,16]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":22409},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},263305.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,22409,22409,22409,null,0,1,0,1,0,0,0,null,0,22409,0,22409,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":7470},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},126541.8,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,7470,7470,7470,null,0,2,0,1,0,0,0,null,0,14940,0,7470,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":8},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},8,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,8]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":8},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":800},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},8,8,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,8,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":8},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,8,8,8,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,8]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":8},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":800},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,8,8,8,null,0,0,0,0,0,1,0,null,0,0,0,0,0,8,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":67260},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":22195.8},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":67260},{"$f":"SUM($V$18:$AB$18)","v":67260},{"$f":"SUM($V$18:$AB$18)","v":67260}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":29878},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},9859.74,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29878},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29878},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29878}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":15},"EA",{"$f":"$J$2*25","v":25},375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":90},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},4050,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":36},{"$f":"ROUNDUP(K69*0.75,0)","v":54},{"$f":"ROUNDUP(L69*0.75,0)","v":90}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1950,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":12},{"$f":"ROUNDUP(K69*0.25,0)","v":18},{"$f":"ROUNDUP(L69*0.25,0)","v":30}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":38878},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},48597.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":33478},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":35278},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":38878}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":120},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},42000,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":72},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":120}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":48},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1494},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":34481.519999999997},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1494},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1494},1494]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1494},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":39874.86},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1494},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1494},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1494}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":596831.97}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":24},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":13200},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":24}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":24},"EA",{"$f":"$J$2*50","v":50},1200,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":24}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":692},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},17992,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":692}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":380},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":42508}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":190},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":19000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":190}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":190}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":190}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":641839.97}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":37349},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":28011.75},"Get qtys from design",null,null,{"$f":"$W18","v":37349},{"$f":"$W18","v":37349},37349]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":29879},"FT",1.8,53782.2,"Get qtys from design",null,null,{"$f":"$Y18","v":29879},{"$f":"$Y18","v":29879},29879]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":67260},"FT",0.05,3363,"Get qtys from design",null,null,{"$f":"J51","v":67260},{"$f":"K51","v":67260},{"$f":"L51","v":67260}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":29878},"FT",0.25,7469.5,"Get qtys from design",null,null,{"$f":"J54","v":29878},29878,29878]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":15},"EA",25,375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,15,15,15]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":120},"EA",750,90000,"Get qtys from design",null,null,0,{"$f":"K$69","v":72},{"$f":"L$69","v":120}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":48},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":90},"EA",45,4050,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":36},54,90]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":30},"EA",65,1950,"Get qtys from design, can estimate 25% of handholes",null,null,12,18,30]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":16},null,20,320,null,null,null,{"$f":"$AA$18","v":16},{"$f":"$AA$18","v":16},16]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":16},null,20,320,null,null,null,{"$f":"$AB$18","v":16},{"$f":"$AB$18","v":16},16]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":16},null,100,1600,null,null,null,{"$f":"$AA$18","v":16},{"$f":"$AA$18","v":16},16]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":16},null,100,1600,null,null,null,{"$f":"$AB$18","v":16},{"$f":"$AB$18","v":16},16]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":192841.45}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":24},"EA",350,8400,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":24},"EA",50,1200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":9850}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":190},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":190},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":212491.45}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":854331.41999999993}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-013","index":15,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-013"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":209},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":209},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":16724},{"$f":"ROUND(D10/5280,2)","v":3.17},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":17560.2},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.33},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":21953},0,17562,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13171},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},154759.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13171,13171,13171,null,0,1,0,1,0,0,0,null,0,13171,0,13171,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4391},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},74383.539999999994,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4391,4391,4391,null,0,2,0,1,0,0,0,null,0,8782,0,4391,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":39535},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13046.55},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":39535},{"$f":"SUM($V$18:$AB$18)","v":39535},{"$f":"SUM($V$18:$AB$18)","v":39535}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":17561},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5795.13,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17561},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17561},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17561}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":54},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2430,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":32},{"$f":"ROUNDUP(L69*0.75,0)","v":54}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1170,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":18}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":22886},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},28607.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":19661},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":20711},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":22886}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":71},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},24850,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":42},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":71}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":28},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":879},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":20287.32},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":879},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":879},879]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":879},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":23460.51},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":879},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":879},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":879}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":351264.8}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":27},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14850},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":27}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":27},"EA",{"$f":"$J$2*50","v":50},1350,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":27}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1042},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27092,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1042}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":418},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":55748}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":209},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":20900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":209}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":209}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":209}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":409512.8}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":21953},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16464.75},"Get qtys from design",null,null,{"$f":"$W18","v":21953},{"$f":"$W18","v":21953},21953]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":17562},"FT",1.8,31611.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":17562},{"$f":"$Y18","v":17562},17562]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":39535},"FT",0.05,1976.75,"Get qtys from design",null,null,{"$f":"J51","v":39535},{"$f":"K51","v":39535},{"$f":"L51","v":39535}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":17561},"FT",0.25,4390.25,"Get qtys from design",null,null,{"$f":"J54","v":17561},17561,17561]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":71},"EA",750,53250,"Get qtys from design",null,null,0,{"$f":"K$69","v":42},{"$f":"L$69","v":71}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":28},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":54},"EA",45,2430,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},32,54]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":18},"EA",65,1170,"Get qtys from design, can estimate 25% of handholes",null,null,7,11,18]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":113918.35}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":27},"EA",350,9450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":27},"EA",50,1350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11175}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":209},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":209},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":134893.35}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":544406.15}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-014","index":16,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-014"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":206},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":19126.350000000002},{"$f":"ROUND(D9/5280,2)","v":3.62},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":206},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17527},{"$f":"ROUND(D10/5280,2)","v":3.32},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":723},{"$f":"ROUND(D11/5280,2)","v":0.14000000000000001},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18403.350000000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.49},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":23005},0,18404,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13803},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},162185.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13803,13803,13803,null,0,1,0,1,0,0,0,null,0,13803,0,13803,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4601},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},77940.94,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4601,4601,4601,null,0,2,0,1,0,0,0,null,0,9202,0,4601,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":41429},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13671.57},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":41429},{"$f":"SUM($V$18:$AB$18)","v":41429},{"$f":"SUM($V$18:$AB$18)","v":41429}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18404},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6073.32,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18404},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18404},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18404}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":56},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2520,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":23},{"$f":"ROUNDUP(K69*0.75,0)","v":33},{"$f":"ROUNDUP(L69*0.75,0)","v":56}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":23954},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},29942.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20654},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":21704},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":23954}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":50},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13150,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":50}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":74},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},25900,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":44},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":74}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":30},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":921},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":21256.68},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":921},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":921},921]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":921},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":24581.49},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":921},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":921},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":921}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":380956.75}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":2},"EA",{"$f":"$J$2*250","v":250},500,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":723},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1301.4000000000001,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":723},{"$f":"$D$11*$J$6","v":723},{"$f":"$D$11*$J$6","v":723}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":73},"EA",{"$f":"$E$94","v":2.34},170.82,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":73}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":723},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1691.82,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":723},{"$f":"$D$11*$J$6","v":723},{"$f":"$D$11*$J$6","v":723}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":73},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},346.75,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":73},{"$f":"ROUNDUP($D$11*0.1,0)","v":73},{"$f":"ROUNDUP($D$11*0.1,0)","v":73}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":6197.79}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":26},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14300},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":26}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":26},"EA",{"$f":"$J$2*50","v":50},1300,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":26}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1036},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},26936,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1036}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":412},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":66224}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":206},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":20600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":206}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":206}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":206}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":455878.54}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6188},"FT",0.92,5692.96,"Get qtys from design",null,0.25,5363,5625,6188,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6188},"FT",1.17,7239.96,"Get qtys from design",null,0.25,5363,5625,6188,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":12375},"FT",1.52,18810,"Get qtys from design",null,0.5,10725,11250,12375,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":31742.92}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":23005},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":17253.75},"Get qtys from design",null,null,{"$f":"$W18","v":23005},{"$f":"$W18","v":23005},23005]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18404},"FT",1.8,33127.199999999997,"Get qtys from design",null,null,{"$f":"$Y18","v":18404},{"$f":"$Y18","v":18404},18404]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":41429},"FT",0.05,2071.4499999999998,"Get qtys from design",null,null,{"$f":"J51","v":41429},{"$f":"K51","v":41429},{"$f":"L51","v":41429}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18404},"FT",0.25,4601,"Get qtys from design",null,null,{"$f":"J54","v":18404},18404,18404]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":50},"EA",200,10000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":50}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":74},"EA",750,55500,"Get qtys from design",null,null,0,{"$f":"K$69","v":44},{"$f":"L$69","v":74}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":30},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":56},"EA",45,2520,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":23},33,56]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,11,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":128958.39999999999}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":26},"EA",350,9100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":26},"EA",50,1300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":10775}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":5},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":225},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":5},{"$f":"ROUNDUP(K91/180,0)","v":5},{"$f":"ROUNDUP(L91/180,0)","v":5}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":723},"FT",0.01,7.23,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":723},{"$f":"K91","v":723},{"$f":"L91","v":723}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":723},"FT",0.1,72.3,"Get qtys from design",null,null,{"$f":"J91","v":723},{"$f":"K91","v":723},{"$f":"L91","v":723}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":304.52999999999997}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":181805.85}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":637684.39}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-015","index":17,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-015"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":201},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":201},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20249},{"$f":"ROUND(D10/5280,2)","v":3.84},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21261.45},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.03},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":26579},0,21263,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15947},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},187377.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15947,15947,15947,null,0,1,0,1,0,0,0,null,0,15947,0,15947,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5316},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},90053.04,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5316,5316,5316,null,0,2,0,1,0,0,0,null,0,10632,0,5316,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":47866},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15795.78},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":47866},{"$f":"SUM($V$18:$AB$18)","v":47866},{"$f":"SUM($V$18:$AB$18)","v":47866}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21262},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7016.46,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21262},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21262},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21262}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":65},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2925,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":26},{"$f":"ROUNDUP(K69*0.75,0)","v":39},{"$f":"ROUNDUP(L69*0.75,0)","v":65}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":27712},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},34640,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":23812},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":25087},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":27712}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":86},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},30100,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":51},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":86}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":34},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1064},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":24557.119999999999},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1064},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1064},1064]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1064},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":28398.16},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1064},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1064},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1064}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":425267.81}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":26},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14300},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":26}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":26},"EA",{"$f":"$J$2*50","v":50},1300,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":26}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1026},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},26676,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1026}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":402},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":54732}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":201},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":20100}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":201}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":201}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":201}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":482499.81}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":26579},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":19934.25},"Get qtys from design",null,null,{"$f":"$W18","v":26579},{"$f":"$W18","v":26579},26579]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21263},"FT",1.8,38273.4,"Get qtys from design",null,null,{"$f":"$Y18","v":21263},{"$f":"$Y18","v":21263},21263]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":47866},"FT",0.05,2393.3000000000002,"Get qtys from design",null,null,{"$f":"J51","v":47866},{"$f":"K51","v":47866},{"$f":"L51","v":47866}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21262},"FT",0.25,5315.5,"Get qtys from design",null,null,{"$f":"J54","v":21262},21262,21262]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":86},"EA",750,64500,"Get qtys from design",null,null,0,{"$f":"K$69","v":51},{"$f":"L$69","v":86}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":34},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":65},"EA",45,2925,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":26},39,65]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":137926.45000000001}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":26},"EA",350,9100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":26},"EA",50,1300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":10775}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":201},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":201},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":158501.45000000001}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":641001.26}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-016","index":18,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-016"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":145},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":145},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":18260},{"$f":"ROUND(D10/5280,2)","v":3.46},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":19173},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.63},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":23968},0,19174,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":14380},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},168965,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,14380,14380,14380,null,0,1,0,1,0,0,0,null,0,14380,0,14380,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4794},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},81210.36,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4794,4794,4794,null,0,2,0,1,0,0,0,null,0,9588,0,4794,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":43162},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":14243.46},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":43162},{"$f":"SUM($V$18:$AB$18)","v":43162},{"$f":"SUM($V$18:$AB$18)","v":43162}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":19173},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6327.09,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":19173},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":19173},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":19173}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":58},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2610,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":24},{"$f":"ROUNDUP(K69*0.75,0)","v":35},{"$f":"ROUNDUP(L69*0.75,0)","v":58}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":20},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1300,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":12},{"$f":"ROUNDUP(L69*0.25,0)","v":20}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":24948},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},31185,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":21498},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":22623},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":24948}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":77},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},26950,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":46},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":77}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":31},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":959},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":22133.72},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":959},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":959},959]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":959},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":25595.71},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":959},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":959},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":959}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":383020.34}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":10450},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":19}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":19},"EA",{"$f":"$J$2*50","v":50},950,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":19}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":602},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},15652,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":602}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":290},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":37168}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":145},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":14500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":145}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":145}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":145}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":422688.34}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":23968},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":17976},"Get qtys from design",null,null,{"$f":"$W18","v":23968},{"$f":"$W18","v":23968},23968]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":19174},"FT",1.8,34513.199999999997,"Get qtys from design",null,null,{"$f":"$Y18","v":19174},{"$f":"$Y18","v":19174},19174]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":43162},"FT",0.05,2158.1,"Get qtys from design",null,null,{"$f":"J51","v":43162},{"$f":"K51","v":43162},{"$f":"L51","v":43162}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":19173},"FT",0.25,4793.25,"Get qtys from design",null,null,{"$f":"J54","v":19173},19173,19173]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":77},"EA",750,57750,"Get qtys from design",null,null,0,{"$f":"K$69","v":46},{"$f":"L$69","v":77}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":31},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":58},"EA",45,2610,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":24},35,58]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":20},"EA",65,1300,"Get qtys from design, can estimate 25% of handholes",null,null,8,12,20]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":123750.54999999999}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":19},"EA",350,6650,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":19}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":19},"EA",50,950,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":19}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":7825}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":145},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":145},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":141375.54999999999}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":564063.89}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-017","index":19,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-017"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":213},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":17469.05},{"$f":"ROUND(D9/5280,2)","v":3.31},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":213},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15961},{"$f":"ROUND(D10/5280,2)","v":3.02},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":710},{"$f":"ROUND(D11/5280,2)","v":0.13},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16759.05},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.17},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20950},0,16760,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12570},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},147697.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12570,12570,12570,null,0,1,0,1,0,0,0,null,0,12570,0,12570,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4190},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},70978.600000000006,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4190,4190,4190,null,0,2,0,1,0,0,0,null,0,8380,0,4190,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":37726},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12449.58},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":37726},{"$f":"SUM($V$18:$AB$18)","v":37726},{"$f":"SUM($V$18:$AB$18)","v":37726}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16760},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5530.8,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16760},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16760},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16760}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":51},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2295,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":51}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21860},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},27325,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18785},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19760},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21860}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":51},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13413,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":51}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":68},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},23800,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":40},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":68}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":27},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":838},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":19341.04},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":838},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":838},838]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":838},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":22366.22},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":838},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":838},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":838}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":348326.74}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":710},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1278,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":710},{"$f":"$D$11*$J$6","v":710},{"$f":"$D$11*$J$6","v":710}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":71},"EA",{"$f":"$E$94","v":2.34},166.14,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":710},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1661.4,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":710},{"$f":"$D$11*$J$6","v":710},{"$f":"$D$11*$J$6","v":710}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":71},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},337.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":71},{"$f":"ROUNDUP($D$11*0.1,0)","v":71},{"$f":"ROUNDUP($D$11*0.1,0)","v":71}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5879.79}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":27},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14850},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":27}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":27},"EA",{"$f":"$J$2*50","v":50},1350,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":27}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1050},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27300,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1050}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":426},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":67188}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":213},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":21300}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":213}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":213}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":213}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":423894.52999999997}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5661},"FT",0.92,5208.12,"Get qtys from design",null,0.25,4892,5136,5661,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5661},"FT",1.17,6623.37,"Get qtys from design",null,0.25,4892,5136,5661,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":11321},"FT",1.52,17207.919999999998,"Get qtys from design",null,0.5,9783,10271,11321,144,72,null,144,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":29039.409999999996}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20950},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15712.5},"Get qtys from design",null,null,{"$f":"$W18","v":20950},{"$f":"$W18","v":20950},20950]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16760},"FT",1.8,30168,"Get qtys from design",null,null,{"$f":"$Y18","v":16760},{"$f":"$Y18","v":16760},16760]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":37726},"FT",0.05,1886.3,"Get qtys from design",null,null,{"$f":"J51","v":37726},{"$f":"K51","v":37726},{"$f":"L51","v":37726}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16760},"FT",0.25,4190,"Get qtys from design",null,null,{"$f":"J54","v":16760},16760,16760]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":51},"EA",200,10200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":51}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":68},"EA",750,51000,"Get qtys from design",null,null,0,{"$f":"K$69","v":40},{"$f":"L$69","v":68}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":27},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":51},"EA",45,2295,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},30,51]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":118701.8}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":27},"EA",350,9450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":27},"EA",50,1350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11175}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":213},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":213},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":710},"FT",0.01,7.1,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":710},{"$f":"K91","v":710},{"$f":"L91","v":710}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":710},"FT",0.1,71,"Get qtys from design",null,null,{"$f":"J91","v":710},{"$f":"K91","v":710},{"$f":"L91","v":710}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":258.10000000000002}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":169199.31}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":593093.84}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-018","index":20,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-018"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":240},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":17646.650000000001},{"$f":"ROUND(D9/5280,2)","v":3.34},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":240},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":14573},{"$f":"ROUND(D10/5280,2)","v":2.76},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":2345},{"$f":"ROUND(D11/5280,2)","v":0.44},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":15301.650000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.9},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":19129},0,15303,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":11477},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},134854.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,11477,11477,11477,null,0,1,0,1,0,0,0,null,0,11477,0,11477,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3826},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},64812.44,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3826,3826,3826,null,0,2,0,1,0,0,0,null,0,7652,0,3826,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":34448},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":11367.84},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":34448},{"$f":"SUM($V$18:$AB$18)","v":34448},{"$f":"SUM($V$18:$AB$18)","v":34448}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":15302},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5049.66,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15302},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15302},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15302}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":47},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":19},{"$f":"ROUNDUP(K69*0.75,0)","v":28},{"$f":"ROUNDUP(L69*0.75,0)","v":47}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1040,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":16}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":19952},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},24940,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":17177},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":18077},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":19952}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":52},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13676,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":52}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":62},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},21700,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":37},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":62}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":25},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":766},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":17679.28},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":766},766]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":766},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":20444.54},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":319679.50999999995}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":5},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":875},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},5]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":4},"EA",{"$f":"$J$2*250","v":250},1000,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":2345},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},4221,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":2345},{"$f":"$D$11*$J$6","v":2345},{"$f":"$D$11*$J$6","v":2345}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":5},"EA",{"$f":"$J$2*160","v":160},800,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":5},{"$f":"ROUNDUP((K93/100)*2,0)","v":5},{"$f":"ROUNDUP((L93/100)*2,0)","v":5}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":235},"EA",{"$f":"$E$94","v":2.34},549.9,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":235},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":235},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":235}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":2345},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},5487.3,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":2345},{"$f":"$D$11*$J$6","v":2345},{"$f":"$D$11*$J$6","v":2345}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":235},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},1116.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":235},{"$f":"ROUNDUP($D$11*0.1,0)","v":235},{"$f":"ROUNDUP($D$11*0.1,0)","v":235}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":15951.45}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":16500},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":30}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":30},"EA",{"$f":"$J$2*50","v":50},1500,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":30}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1104},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28704,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1104}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":480},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":70392}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":240},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":240}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":240}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":240}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":408522.95999999996}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5633},"FT",0.92,5182.3599999999997,"Get qtys from design",null,0.25,4940,5165,5633,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5633},"FT",1.17,6590.61,"Get qtys from design",null,0.25,4940,5165,5633,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":11266},"FT",1.52,17124.32,"Get qtys from design",null,0.5,9879,10329,11266,144,72,null,144,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":28897.29}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":19129},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":14346.75},"Get qtys from design",null,null,{"$f":"$W18","v":19129},{"$f":"$W18","v":19129},19129]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":15303},"FT",1.8,27545.4,"Get qtys from design",null,null,{"$f":"$Y18","v":15303},{"$f":"$Y18","v":15303},15303]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":34448},"FT",0.05,1722.4,"Get qtys from design",null,null,{"$f":"J51","v":34448},{"$f":"K51","v":34448},{"$f":"L51","v":34448}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":15302},"FT",0.25,3825.5,"Get qtys from design",null,null,{"$f":"J54","v":15302},15302,15302]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":52},"EA",200,10400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":52}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":62},"EA",750,46500,"Get qtys from design",null,null,0,{"$f":"K$69","v":37},{"$f":"L$69","v":62}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":25},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":47},"EA",45,2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":19},28,47]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":16},"EA",65,1040,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,16]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":109615.05}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":30},"EA",350,10500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":30},"EA",50,1500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12400}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":240},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":240},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":5},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":225},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":5},{"$f":"K92","v":5},{"$f":"L92","v":5}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":495}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":14},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":630},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":14},{"$f":"ROUNDUP(K91/180,0)","v":14},{"$f":"ROUNDUP(L91/180,0)","v":14}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":2345},"FT",0.01,23.45,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":2345},{"$f":"K91","v":2345},{"$f":"L91","v":2345}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":2345},"FT",0.1,234.5,"Get qtys from design",null,null,{"$f":"J91","v":2345},{"$f":"K91","v":2345},{"$f":"L91","v":2345}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":887.95}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":162095.29}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":570618.25}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-019","index":21,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-019"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":249},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":18498.697500000002},{"$f":"ROUND(D9/5280,2)","v":3.5},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":249},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":16254.95},{"$f":"ROUND(D10/5280,2)","v":3.08},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1431},{"$f":"ROUND(D11/5280,2)","v":0.27},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":17067.697500000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.23},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":21335},0,17068,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12801},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},150411.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12801,12801,12801,null,0,1,0,1,0,0,0,null,0,12801,0,12801,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4267},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},72282.98,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4267,4267,4267,null,0,2,0,1,0,0,0,null,0,8534,0,4267,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":38423},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12679.59},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":38423},{"$f":"SUM($V$18:$AB$18)","v":38423},{"$f":"SUM($V$18:$AB$18)","v":38423}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":17068},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5632.44,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17068},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17068},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17068}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":52},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2340,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":31},{"$f":"ROUNDUP(L69*0.75,0)","v":52}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1170,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":18}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":22243},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},27803.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":19168},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":20143},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":22243}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":58},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15254,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":58}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":69},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},24150,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":41},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":69}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":28},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":854},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":19710.32},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":854},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":854},854]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":854},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":22793.26},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":854},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":854},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":854}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":356703.09}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":3},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":525},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},3]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":2},"EA",{"$f":"$J$2*250","v":250},500,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1431},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2575.8000000000002,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1431},{"$f":"$D$11*$J$6","v":1431},{"$f":"$D$11*$J$6","v":1431}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":3},"EA",{"$f":"$J$2*160","v":160},480,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":3},{"$f":"ROUNDUP((K93/100)*2,0)","v":3},{"$f":"ROUNDUP((L93/100)*2,0)","v":3}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":144},"EA",{"$f":"$E$94","v":2.34},336.96,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":144},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":144},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":144}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1431},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3348.54,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1431},{"$f":"$D$11*$J$6","v":1431},{"$f":"$D$11*$J$6","v":1431}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":144},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},684,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":144},{"$f":"ROUNDUP($D$11*0.1,0)","v":144},{"$f":"ROUNDUP($D$11*0.1,0)","v":144}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":10352.299999999999}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":32},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17600},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":32}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":32},"EA",{"$f":"$J$2*50","v":50},1600,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":32}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1122},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29172,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1122}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":498},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":72060}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":249},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":249}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":249}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":249}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":441615.39}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5955},"FT",0.92,5478.6,"Get qtys from design",null,0.25,5186,5430,5955,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5955},"FT",1.17,6967.35,"Get qtys from design",null,0.25,5186,5430,5955,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":11909},"FT",1.52,18101.68,"Get qtys from design",null,0.5,10372,10859,11909,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":30547.63}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":21335},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16001.25},"Get qtys from design",null,null,{"$f":"$W18","v":21335},{"$f":"$W18","v":21335},21335]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":17068},"FT",1.8,30722.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":17068},{"$f":"$Y18","v":17068},17068]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":38423},"FT",0.05,1921.15,"Get qtys from design",null,null,{"$f":"J51","v":38423},{"$f":"K51","v":38423},{"$f":"L51","v":38423}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":17068},"FT",0.25,4267,"Get qtys from design",null,null,{"$f":"J54","v":17068},17068,17068]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":58},"EA",200,11600,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":58}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":69},"EA",750,51750,"Get qtys from design",null,null,0,{"$f":"K$69","v":41},{"$f":"L$69","v":69}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":28},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":52},"EA",45,2340,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},31,52]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":18},"EA",65,1170,"Get qtys from design, can estimate 25% of handholes",null,null,7,11,18]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":122396.8}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":32},"EA",350,11200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":32},"EA",50,1600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":13200}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":249},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":249},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":3},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":135},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":3},{"$f":"K92","v":3},{"$f":"L92","v":3}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":405}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":8},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":360},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":8},{"$f":"ROUNDUP(K91/180,0)","v":8},{"$f":"ROUNDUP(L91/180,0)","v":8}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1431},"FT",0.01,14.31,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1431},{"$f":"K91","v":1431},{"$f":"L91","v":1431}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1431},"FT",0.1,143.1,"Get qtys from design",null,null,{"$f":"J91","v":1431},{"$f":"K91","v":1431},{"$f":"L91","v":1431}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":517.41}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":176866.84}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":618482.23}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-020","index":22,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-020"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":241},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":15302.7},{"$f":"ROUND(D9/5280,2)","v":2.9},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":241},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":14574},{"$f":"ROUND(D10/5280,2)","v":2.76},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":15302.7},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.9},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":19130},0,15304,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":11478},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},134866.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,11478,11478,11478,null,0,1,0,1,0,0,0,null,0,11478,0,11478,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3826},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},64812.44,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3826,3826,3826,null,0,2,0,1,0,0,0,null,0,7652,0,3826,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":34450},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":11368.5},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":34450},{"$f":"SUM($V$18:$AB$18)","v":34450},{"$f":"SUM($V$18:$AB$18)","v":34450}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":15303},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5049.99,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15303},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15303},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15303}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":47},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":19},{"$f":"ROUNDUP(K69*0.75,0)","v":28},{"$f":"ROUNDUP(L69*0.75,0)","v":47}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1040,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":16}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":19953},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},24941.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":17178},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":18078},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":19953}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":61},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},16043,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":61}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":62},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},21700,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":37},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":62}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":25},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":766},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":17679.28},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":766},766]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":766},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":20444.54},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":766}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":322060.49999999994}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":31},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17050},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":31}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":31},"EA",{"$f":"$J$2*50","v":50},1550,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":31}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1106},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28756,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1106}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":482},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":288},"EA",{"$f":"E160","v":26},7488,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":288}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":67300}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":241},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24100}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":241}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":241}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":241}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":391860.49999999994}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":288}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":4989},"FT",0.92,4589.88,"Get qtys from design",null,0.25,4295,4520,4989,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":4989},"FT",1.17,5837.13,"Get qtys from design",null,0.25,4295,4520,4989,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":9977},"FT",1.52,15165.04,"Get qtys from design",null,0.5,8589,9039,9977,144,72,null,144,144,144]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":25592.050000000003}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":19130},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":14347.5},"Get qtys from design",null,null,{"$f":"$W18","v":19130},{"$f":"$W18","v":19130},19130]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":15304},"FT",1.8,27547.200000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":15304},{"$f":"$Y18","v":15304},15304]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":34450},"FT",0.05,1722.5,"Get qtys from design",null,null,{"$f":"J51","v":34450},{"$f":"K51","v":34450},{"$f":"L51","v":34450}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":15303},"FT",0.25,3825.75,"Get qtys from design",null,null,{"$f":"J54","v":15303},15303,15303]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":61},"EA",200,12200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":61}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":62},"EA",750,46500,"Get qtys from design",null,null,0,{"$f":"K$69","v":37},{"$f":"L$69","v":62}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":25},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":47},"EA",45,2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":19},28,47]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":16},"EA",65,1040,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,16]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":111417.95}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":31},"EA",350,10850,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":31},"EA",50,1550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":241},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":241},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":159610}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":551470.5}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-021","index":23,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-021"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":248},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":18715.2},{"$f":"ROUND(D9/5280,2)","v":3.54},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":248},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17824},{"$f":"ROUND(D10/5280,2)","v":3.38},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18715.2},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.54},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":23395},0,18716,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":14037},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},164934.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,14037,14037,14037,null,0,1,0,1,0,0,0,null,0,14037,0,14037,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4679},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},79262.259999999995,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4679,4679,4679,null,0,2,0,1,0,0,0,null,0,9358,0,4679,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":42131},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13903.23},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":42131},{"$f":"SUM($V$18:$AB$18)","v":42131},{"$f":"SUM($V$18:$AB$18)","v":42131}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18716},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6176.28,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18716},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18716},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18716}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":57},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2565,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":23},{"$f":"ROUNDUP(K69*0.75,0)","v":34},{"$f":"ROUNDUP(L69*0.75,0)","v":57}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":12},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":24341},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},30426.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20966},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":22091},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":24341}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":62},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},16306,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":62}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":75},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},26250,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":45},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":75}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":30},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":936},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":21602.880000000001},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":936},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":936},936]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":936},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":24981.84},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":936},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":936},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":936}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":390143.49000000005}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":31},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17050},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":31}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":31},"EA",{"$f":"$J$2*50","v":50},1550,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":31}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1120},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29120,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1120}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":496},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":71408}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":248},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24800}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":248}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":248}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":248}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":464051.49000000005}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6086},"FT",0.92,5599.12,"Get qtys from design",null,0.25,5242,5523,6086,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6086},"FT",1.17,7120.62,"Get qtys from design",null,0.25,5242,5523,6086,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":12171},"FT",1.52,18499.919999999998,"Get qtys from design",null,0.5,10483,11046,12171,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":31219.659999999996}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":23395},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":17546.25},"Get qtys from design",null,null,{"$f":"$W18","v":23395},{"$f":"$W18","v":23395},23395]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18716},"FT",1.8,33688.800000000003,"Get qtys from design",null,null,{"$f":"$Y18","v":18716},{"$f":"$Y18","v":18716},18716]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":42131},"FT",0.05,2106.5500000000002,"Get qtys from design",null,null,{"$f":"J51","v":42131},{"$f":"K51","v":42131},{"$f":"L51","v":42131}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18716},"FT",0.25,4679,"Get qtys from design",null,null,{"$f":"J54","v":18716},18716,18716]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":62},"EA",200,12400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":62}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":75},"EA",750,56250,"Get qtys from design",null,null,0,{"$f":"K$69","v":45},{"$f":"L$69","v":75}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":30},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":57},"EA",45,2565,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":23},34,57]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,12,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":133120.6}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":31},"EA",350,10850,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":31},"EA",50,1550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":248},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":248},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":186940.26}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":650991.75}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-022","index":24,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-022"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":6},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":6886.9500000000007},{"$f":"ROUND(D9/5280,2)","v":1.3},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":6},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":6559},{"$f":"ROUND(D10/5280,2)","v":1.24},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":6886.9500000000007},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":1.3},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":8610},0,6888,0,4,4]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":5166},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},60700.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,5166,5166,5166,null,0,1,0,1,0,0,0,null,0,5166,0,5166,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":1722},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},29170.68,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,1722,1722,1722,null,0,2,0,1,0,0,0,null,0,3444,0,1722,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":2},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":250},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":2},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":2},2,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,2]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":2},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":200},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":2},2,2,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,2,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":2},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":250},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,2,2,2,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,2]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":2},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":200},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,2,2,2,null,0,0,0,0,0,1,0,null,0,0,0,0,0,2,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":15506},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":5116.9799999999996},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":15506},{"$f":"SUM($V$18:$AB$18)","v":15506},{"$f":"SUM($V$18:$AB$18)","v":15506}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":6887},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},2272.71,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":6887},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":6887},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":6887}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":4},"EA",{"$f":"$J$2*25","v":25},100,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":4},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":4},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":4}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},945,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":9},{"$f":"ROUNDUP(K69*0.75,0)","v":13},{"$f":"ROUNDUP(L69*0.75,0)","v":21}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":7},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},455,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":3},{"$f":"ROUNDUP(K69*0.25,0)","v":5},{"$f":"ROUNDUP(L69*0.25,0)","v":7}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":8987},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},11233.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":7712},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":8162},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":8987}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":2},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},526,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":2}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":28},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},9800,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":17},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":28}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":11},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":345},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":7962.6},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":345},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":345},345]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":345},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":9208.0499999999993},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":345},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":345},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":345}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":138391.26999999999}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":1},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":550},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":2},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":2},{"$f":"ROUNDUP($F$8/8,0)","v":1}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":1},"EA",{"$f":"$J$2*50","v":50},50,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":2},{"$f":"K157","v":2},{"$f":"L157","v":1}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":324},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},8424,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":216},{"$f":"(K159*$N$218)*I160","v":216},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":324}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":12},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":288},"EA",{"$f":"E160","v":26},7488,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":288}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":26628}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":6},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":6}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":6}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":6}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":167519.26999999999}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":288}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":2247},"FT",0.92,2067.2399999999998,"Get qtys from design",null,0.25,1928,2041,2247,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":2247},"FT",1.17,2628.99,"Get qtys from design",null,0.25,1928,2041,2247,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":4494},"FT",1.52,6830.88,"Get qtys from design",null,0.5,3856,4081,4494,144,72,null,144,144,144]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":11527.11}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":8610},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":6457.5},"Get qtys from design",null,null,{"$f":"$W18","v":8610},{"$f":"$W18","v":8610},8610]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":6888},"FT",1.8,12398.4,"Get qtys from design",null,null,{"$f":"$Y18","v":6888},{"$f":"$Y18","v":6888},6888]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":15506},"FT",0.05,775.3,"Get qtys from design",null,null,{"$f":"J51","v":15506},{"$f":"K51","v":15506},{"$f":"L51","v":15506}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":6887},"FT",0.25,1721.75,"Get qtys from design",null,null,{"$f":"J54","v":6887},6887,6887]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":4},"EA",25,100,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,4,4,4]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":2},"EA",200,400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":2}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":28},"EA",750,21000,"Get qtys from design",null,null,0,{"$f":"K$69","v":17},{"$f":"L$69","v":28}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":11},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":21},"EA",45,945,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":9},13,21]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":7},"EA",65,455,"Get qtys from design, can estimate 25% of handholes",null,null,3,5,7]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":4},null,20,80,null,null,null,{"$f":"$AA$18","v":4},{"$f":"$AA$18","v":4},4]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":4},null,20,80,null,null,null,{"$f":"$AB$18","v":4},{"$f":"$AB$18","v":4},4]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":4},null,100,400,null,null,null,{"$f":"$AA$18","v":4},{"$f":"$AA$18","v":4},4]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":4},null,100,400,null,null,null,{"$f":"$AB$18","v":4},{"$f":"$AB$18","v":4},4]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":45212.95}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":2},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":9},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":2},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":1},"EA",350,350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":1}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":5},"EA",25,125,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":5}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":1},"EA",50,50,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":1}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":2},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":3},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":2},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":525}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":6},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":6},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":67065.06}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":234584.33}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-023","index":25,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-023"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":254},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":29614.2},{"$f":"ROUND(D9/5280,2)","v":5.61},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":254},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":28204},{"$f":"ROUND(D10/5280,2)","v":5.34},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":29614.2},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":5.61},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":37019},0,29615,0,16,16]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":22211},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},260979.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,22211,22211,22211,null,0,1,0,1,0,0,0,null,0,22211,0,22211,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":7404},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},125423.76,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,7404,7404,7404,null,0,2,0,1,0,0,0,null,0,14808,0,7404,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":8},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},8,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,8]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":8},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":800},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":8},8,8,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,8,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":8},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,8,8,8,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,8]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":8},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":800},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,8,8,8,null,0,0,0,0,0,1,0,null,0,0,0,0,0,8,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":66666},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":21999.78},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":66666},{"$f":"SUM($V$18:$AB$18)","v":66666},{"$f":"SUM($V$18:$AB$18)","v":66666}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":29615},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},9772.9500000000007,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29615},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29615},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":29615}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":15},"EA",{"$f":"$J$2*25","v":25},375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":90},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},4050,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":36},{"$f":"ROUNDUP(K69*0.75,0)","v":54},{"$f":"ROUNDUP(L69*0.75,0)","v":90}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1950,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":12},{"$f":"ROUNDUP(K69*0.25,0)","v":18},{"$f":"ROUNDUP(L69*0.25,0)","v":30}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":38540},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},48175,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":33215},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":34940},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":38540}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":64},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},16832,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":64}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":119},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},41650,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":71},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":119}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":48},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1481},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":34181.480000000003},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1481},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1481},1481]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1481},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":39527.89},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1481},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1481},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1481}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":608517.11}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":32},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17600},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":6},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":6},{"$f":"ROUNDUP($F$8/8,0)","v":32}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":32},"EA",{"$f":"$J$2*50","v":50},1600,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":6},{"$f":"K157","v":6},{"$f":"L157","v":32}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1132},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29432,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":648},{"$f":"(K159*$N$218)*I160","v":648},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1132}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":508},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":72320}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":254},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":25400}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":254}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":254}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":254}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":683337.11}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":9635},"FT",0.92,8864.2000000000007,"Get qtys from design",null,0.25,8304,8735,9635,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":9635},"FT",1.17,11272.95,"Get qtys from design",null,0.25,8304,8735,9635,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":19270},"FT",1.52,29290.400000000001,"Get qtys from design",null,0.5,16608,17470,19270,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":49427.55}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":37019},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":27764.25},"Get qtys from design",null,null,{"$f":"$W18","v":37019},{"$f":"$W18","v":37019},37019]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":29615},"FT",1.8,53307,"Get qtys from design",null,null,{"$f":"$Y18","v":29615},{"$f":"$Y18","v":29615},29615]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":66666},"FT",0.05,3333.3,"Get qtys from design",null,null,{"$f":"J51","v":66666},{"$f":"K51","v":66666},{"$f":"L51","v":66666}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":29615},"FT",0.25,7403.75,"Get qtys from design",null,null,{"$f":"J54","v":29615},29615,29615]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":15},"EA",25,375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,15,15,15]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":64},"EA",200,12800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":64}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":119},"EA",750,89250,"Get qtys from design",null,null,0,{"$f":"K$69","v":71},{"$f":"L$69","v":119}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":48},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":90},"EA",45,4050,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":36},54,90]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":30},"EA",65,1950,"Get qtys from design, can estimate 25% of handholes",null,null,12,18,30]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":16},null,20,320,null,null,null,{"$f":"$AA$18","v":16},{"$f":"$AA$18","v":16},16]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":16},null,20,320,null,null,null,{"$f":"$AB$18","v":16},{"$f":"$AB$18","v":16},16]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":16},null,100,1600,null,null,null,{"$f":"$AA$18","v":16},{"$f":"$AA$18","v":16},16]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":16},null,100,1600,null,null,null,{"$f":"$AB$18","v":16},{"$f":"$AB$18","v":16},16]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":204073.3}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":27},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":32},"EA",350,11200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":32},"EA",50,1600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":7},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":13200}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":254},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":254},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":276500.84999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":959837.96}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-024","index":26,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-024"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":239},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":28607.88},{"$f":"ROUND(D9/5280,2)","v":5.42},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":239},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":27245.599999999999},{"$f":"ROUND(D10/5280,2)","v":5.16},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":28607.88},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":5.42},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":35760},0,28608,0,14,14]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":21456},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},252108,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,21456,21456,21456,null,0,1,0,1,0,0,0,null,0,21456,0,21456,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":7152},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},121154.88,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,7152,7152,7152,null,0,2,0,1,0,0,0,null,0,14304,0,7152,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":7},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":875},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},7,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,7]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":7},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":700},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},7,7,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,7,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":7},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":875},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,7,7,7,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,7]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":7},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":700},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,7,7,7,null,0,0,0,0,0,1,0,null,0,0,0,0,0,7,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":64396},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":21250.68},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":64396},{"$f":"SUM($V$18:$AB$18)","v":64396},{"$f":"SUM($V$18:$AB$18)","v":64396}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":28608},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},9440.64,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":28608},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":28608},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":28608}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":15},"EA",{"$f":"$J$2*25","v":25},375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":15}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":87},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3915,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":35},{"$f":"ROUNDUP(K69*0.75,0)","v":52},{"$f":"ROUNDUP(L69*0.75,0)","v":87}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":29},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1885,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":12},{"$f":"ROUNDUP(K69*0.25,0)","v":18},{"$f":"ROUNDUP(L69*0.25,0)","v":29}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":37233},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},46541.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":32058},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":33783},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":37233}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":60},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15780,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":60}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":115},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},40250,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":69},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":115}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":46},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1431},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":33027.480000000003},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1431},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1431},1431]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1431},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":38193.39},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1431},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1431},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1431}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":587071.32000000007}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":16500},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":6},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":6},{"$f":"ROUNDUP($F$8/8,0)","v":30}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":30},"EA",{"$f":"$J$2*50","v":50},1500,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":6},{"$f":"K157","v":6},{"$f":"L157","v":30}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1102},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28652,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":648},{"$f":"(K159*$N$218)*I160","v":648},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1102}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":478},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":70340}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":239},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":23900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":239}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":239}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":239}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":659911.32000000007}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":9309},"FT",0.92,8564.2800000000007,"Get qtys from design",null,0.25,8015,8446,9309,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":9309},"FT",1.17,10891.53,"Get qtys from design",null,0.25,8015,8446,9309,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":18617},"FT",1.52,28297.84,"Get qtys from design",null,0.5,16029,16892,18617,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":47753.65}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":35760},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":26820},"Get qtys from design",null,null,{"$f":"$W18","v":35760},{"$f":"$W18","v":35760},35760]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":28608},"FT",1.8,51494.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":28608},{"$f":"$Y18","v":28608},28608]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":64396},"FT",0.05,3219.8,"Get qtys from design",null,null,{"$f":"J51","v":64396},{"$f":"K51","v":64396},{"$f":"L51","v":64396}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":28608},"FT",0.25,7152,"Get qtys from design",null,null,{"$f":"J54","v":28608},28608,28608]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":15},"EA",25,375,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,15,15,15]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":60},"EA",200,12000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":60}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":115},"EA",750,86250,"Get qtys from design",null,null,0,{"$f":"K$69","v":69},{"$f":"L$69","v":115}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":46},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":87},"EA",45,3915,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":35},52,87]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":29},"EA",65,1885,"Get qtys from design, can estimate 25% of handholes",null,null,12,18,29]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":14},null,20,280,null,null,null,{"$f":"$AA$18","v":14},{"$f":"$AA$18","v":14},14]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":14},null,20,280,null,null,null,{"$f":"$AB$18","v":14},{"$f":"$AB$18","v":14},14]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":14},null,100,1400,null,null,null,{"$f":"$AA$18","v":14},{"$f":"$AA$18","v":14},14]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":14},null,100,1400,null,null,null,{"$f":"$AB$18","v":14},{"$f":"$AB$18","v":14},14]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":196471.2}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":27},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":30},"EA",350,10500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":30},"EA",50,1500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":7},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12400}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":266424.84999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":926336.17}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-025","index":27,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-025"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":125},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":125},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15399},{"$f":"ROUND(D10/5280,2)","v":2.92},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16168.95},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.06},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20213},0,16170,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12127},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},142492.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12127,12127,12127,null,0,1,0,1,0,0,0,null,0,12127,0,12127,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4043},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},68488.42,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4043,4043,4043,null,0,2,0,1,0,0,0,null,0,8086,0,4043,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":36399},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12011.67},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":36399},{"$f":"SUM($V$18:$AB$18)","v":36399},{"$f":"SUM($V$18:$AB$18)","v":36399}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16169},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5335.77,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16169},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16169},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16169}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":49},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2205,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":20},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":49}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21044},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},26305,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18119},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19094},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21044}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":65},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},22750,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":39},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":65}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":26},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":809},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":18671.72},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":809},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":809},809]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":809},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":21592.21},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":809},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":809},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":809}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":322982.03999999998}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":8800},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":16}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":16},"EA",{"$f":"$J$2*50","v":50},800,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":16}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":562},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},14612,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":562}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":250},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":34328}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":125},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":12500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":125}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":125}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":125}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":359810.04}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20213},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15159.75},"Get qtys from design",null,null,{"$f":"$W18","v":20213},{"$f":"$W18","v":20213},20213]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16170},"FT",1.8,29106,"Get qtys from design",null,null,{"$f":"$Y18","v":16170},{"$f":"$Y18","v":16170},16170]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":36399},"FT",0.05,1819.95,"Get qtys from design",null,null,{"$f":"J51","v":36399},{"$f":"K51","v":36399},{"$f":"L51","v":36399}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16169},"FT",0.25,4042.25,"Get qtys from design",null,null,{"$f":"J54","v":16169},16169,16169]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":65},"EA",750,48750,"Get qtys from design",null,null,0,{"$f":"K$69","v":39},{"$f":"L$69","v":65}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":26},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":49},"EA",45,2205,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":20},30,49]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":104332.95}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":16},"EA",350,5600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":8},"EA",25,200,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":8}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":16},"EA",50,800,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":6600}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":125},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":125},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":120732.95}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":480542.99}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-026","index":28,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-026"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":139},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":139},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15506},{"$f":"ROUND(D10/5280,2)","v":2.94},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16281.300000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.08},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20353},0,16282,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12211},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},143479.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12211,12211,12211,null,0,1,0,1,0,0,0,null,0,12211,0,12211,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4071},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},68962.740000000005,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4071,4071,4071,null,0,2,0,1,0,0,0,null,0,8142,0,4071,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":36651},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12094.83},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":36651},{"$f":"SUM($V$18:$AB$18)","v":36651},{"$f":"SUM($V$18:$AB$18)","v":36651}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16282},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5373.06,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16282},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16282},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16282}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":50},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":20},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":50}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21232},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},26540,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18232},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19207},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21232}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},23100,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":39},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":66}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":26},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":815},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":18810.2},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":815},815]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":815},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":21752.35},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":325492.43}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":9900},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":18}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":18},"EA",{"$f":"$J$2*50","v":50},900,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":18}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":590},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},15340,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":590}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":278},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":36256}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":139},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":13900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":139}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":139}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":139}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":364248.43}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20353},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15264.75},"Get qtys from design",null,null,{"$f":"$W18","v":20353},{"$f":"$W18","v":20353},20353]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16282},"FT",1.8,29307.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":16282},{"$f":"$Y18","v":16282},16282]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":36651},"FT",0.05,1832.55,"Get qtys from design",null,null,{"$f":"J51","v":36651},{"$f":"K51","v":36651},{"$f":"L51","v":36651}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16282},"FT",0.25,4070.5,"Get qtys from design",null,null,{"$f":"J54","v":16282},16282,16282]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":66},"EA",750,49500,"Get qtys from design",null,null,0,{"$f":"K$69","v":39},{"$f":"L$69","v":66}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":26},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":50},"EA",45,2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":20},30,50]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":105475.4}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":18},"EA",350,6300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":18}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":18},"EA",50,900,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":18}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":7425}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":139},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":139},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":122700.4}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":486948.82999999996}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-027","index":29,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-027"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":185},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":185},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":21619},{"$f":"ROUND(D10/5280,2)","v":4.09},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":22699.95},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.3},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":28375},0,22700,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":17025},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},200043.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,17025,17025,17025,null,0,1,0,1,0,0,0,null,0,17025,0,17025,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5675},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},96134.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5675,5675,5675,null,0,2,0,1,0,0,0,null,0,11350,0,5675,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":51099},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":16862.669999999998},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":51099},{"$f":"SUM($V$18:$AB$18)","v":51099},{"$f":"SUM($V$18:$AB$18)","v":51099}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":22700},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7491,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":22700},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":22700},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":22700}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":12},"EA",{"$f":"$J$2*25","v":25},300,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":69},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3105,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":28},{"$f":"ROUNDUP(K69*0.75,0)","v":42},{"$f":"ROUNDUP(L69*0.75,0)","v":69}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":23},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1495,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":10},{"$f":"ROUNDUP(K69*0.25,0)","v":14},{"$f":"ROUNDUP(L69*0.25,0)","v":23}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":29525},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},36906.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":25475},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":26825},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":29525}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":91},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},31850,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":55},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":91}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":37},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1135},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":26195.8},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1135},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1135},1135]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1135},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":30293.15},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1135},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1135},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1135}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":453377.12}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":24},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":13200},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":24}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":24},"EA",{"$f":"$J$2*50","v":50},1200,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":24}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":682},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},17732,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":682}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":370},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":42248}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":185},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":18500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":185}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":185}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":185}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":498125.12}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":28375},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":21281.25},"Get qtys from design",null,null,{"$f":"$W18","v":28375},{"$f":"$W18","v":28375},28375]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":22700},"FT",1.8,40860,"Get qtys from design",null,null,{"$f":"$Y18","v":22700},{"$f":"$Y18","v":22700},22700]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":51099},"FT",0.05,2554.9499999999998,"Get qtys from design",null,null,{"$f":"J51","v":51099},{"$f":"K51","v":51099},{"$f":"L51","v":51099}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":22700},"FT",0.25,5675,"Get qtys from design",null,null,{"$f":"J54","v":22700},22700,22700]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":12},"EA",25,300,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,12,12,12]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":91},"EA",750,68250,"Get qtys from design",null,null,0,{"$f":"K$69","v":55},{"$f":"L$69","v":91}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":37},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":69},"EA",45,3105,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":28},42,69]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":23},"EA",65,1495,"Get qtys from design, can estimate 25% of handholes",null,null,10,14,23]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":146401.20000000001}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":24},"EA",350,8400,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":24},"EA",50,1200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":9850}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":185},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":185},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":166051.20000000001}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":664176.32000000007}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-028","index":30,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-028"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":126},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#VALUE!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":126},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15509},{"$f":"ROUND(D10/5280,2)","v":2.94},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"         -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":"         -  "},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"         -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16284.45},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.08},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20358},0,16286,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12214},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},143514.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12214,12214,12214,null,0,1,0,1,0,0,0,null,0,12214,0,12214,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4072},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},68979.679999999993,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4072,4072,4072,null,0,2,0,1,0,0,0,null,0,8144,0,4072,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":36660},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12097.8},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":36660},{"$f":"SUM($V$18:$AB$18)","v":36660},{"$f":"SUM($V$18:$AB$18)","v":36660}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16285},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5374.05,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16285},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16285},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16285}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":50},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":20},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":50}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21235},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},26543.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18235},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19210},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21235}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},23100,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":39},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":66}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":26},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":815},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":18810.2},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":815},815]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":815},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":21752.35},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":815}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":325552.32999999996}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#VALUE!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#VALUE!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#VALUE!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$6","v":{"$error":"#VALUE!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#VALUE!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#VALUE!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#VALUE!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#VALUE!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*$J$5","v":{"$error":"#VALUE!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#VALUE!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#VALUE!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#VALUE!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":8800},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($F$8/8,0)","v":16}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":16},"EA",{"$f":"$J$2*50","v":50},800,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#VALUE!"}},{"$f":"K157","v":{"$error":"#VALUE!"}},{"$f":"L157","v":16}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":564},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},14664,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#VALUE!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":564}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#VALUE!"}},{"$f":"$F$8*2","v":252},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#VALUE!"}},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#VALUE!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#VALUE!"}},{"$f":"Q218","v":{"$error":"#VALUE!"}},{"$f":"R218","v":{"$error":"#VALUE!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":34380}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#VALUE!"}},{"$f":"$F$8","v":126},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":12600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":126}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":126}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":126}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":362432.32999999996}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#VALUE!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#VALUE!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#VALUE!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#VALUE!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#VALUE!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#VALUE!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48,12,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#VALUE!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},96,24,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#VALUE!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},144,72,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#VALUE!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#VALUE!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#VALUE!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},432,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#VALUE!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},864,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#VALUE!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},2,0,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20358},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15268.5},"Get qtys from design",null,null,{"$f":"$W18","v":20358},{"$f":"$W18","v":20358},20358]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16286},"FT",1.8,29314.799999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":16286},{"$f":"$Y18","v":16286},16286]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":36660},"FT",0.05,1833,"Get qtys from design",null,null,{"$f":"J51","v":36660},{"$f":"K51","v":36660},{"$f":"L51","v":36660}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16285},"FT",0.25,4071.25,"Get qtys from design",null,null,{"$f":"J54","v":16285},16285,16285]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":66},"EA",750,49500,"Get qtys from design",null,null,0,{"$f":"K$69","v":39},{"$f":"L$69","v":66}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":26},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":50},"EA",45,2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":20},30,50]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":105487.55}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#VALUE!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#VALUE!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":16},"EA",350,5600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":8},"EA",25,200,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":8}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":16},"EA",50,800,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#VALUE!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#VALUE!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":6600}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":126},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#VALUE!"}},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":126},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#VALUE!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#VALUE!"}},{"$f":"K92","v":{"$error":"#VALUE!"}},{"$f":"L92","v":{"$error":"#VALUE!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#VALUE!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#VALUE!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#VALUE!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#VALUE!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#VALUE!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#VALUE!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#VALUE!"}},{"$f":"K91","v":{"$error":"#VALUE!"}},{"$f":"L91","v":{"$error":"#VALUE!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#VALUE!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#VALUE!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#VALUE!"}},{"$f":"K$116","v":{"$error":"#VALUE!"}},{"$f":"L$116","v":{"$error":"#VALUE!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#VALUE!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#VALUE!"}},{"$f":"K$117","v":{"$error":"#VALUE!"}},{"$f":"L$117","v":{"$error":"#VALUE!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":121887.55}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":484319.87999999995}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-029","index":31,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-029"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":226},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":22847.5},{"$f":"ROUND(D9/5280,2)","v":4.33},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":226},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20350},{"$f":"ROUND(D10/5280,2)","v":3.85},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1480},{"$f":"ROUND(D11/5280,2)","v":0.28000000000000003},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21367.5},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.05},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":26710},0,21368,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":16026},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},188305.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,16026,16026,16026,null,0,1,0,1,0,0,0,null,0,16026,0,16026,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5342},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},90493.48,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5342,5342,5342,null,0,2,0,1,0,0,0,null,0,10684,0,5342,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":48102},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15873.66},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":48102},{"$f":"SUM($V$18:$AB$18)","v":48102},{"$f":"SUM($V$18:$AB$18)","v":48102}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21368},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7051.44,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21368},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21368},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21368}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":65},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2925,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":26},{"$f":"ROUNDUP(K69*0.75,0)","v":39},{"$f":"ROUNDUP(L69*0.75,0)","v":65}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":27818},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},34772.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":23918},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":25193},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":27818}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":53},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13939,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":53}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":86},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},30100,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":51},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":86}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":34},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1069},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":24672.52},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1069},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1069},1069]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1069},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":28531.61},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1069},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1069},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1069}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":441069.70999999996}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":3},"EA",{"$f":"$J$2*250","v":250},750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1480},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2664,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1480},{"$f":"$D$11*$J$6","v":1480},{"$f":"$D$11*$J$6","v":1480}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":3},"EA",{"$f":"$J$2*160","v":160},480,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":3},{"$f":"ROUNDUP((K93/100)*2,0)","v":3},{"$f":"ROUNDUP((L93/100)*2,0)","v":3}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":148},"EA",{"$f":"$E$94","v":2.34},346.32,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":148},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":148},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":148}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1480},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3463.2,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1480},{"$f":"$D$11*$J$6","v":1480},{"$f":"$D$11*$J$6","v":1480}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":148},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},703,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":148},{"$f":"ROUNDUP($D$11*0.1,0)","v":148},{"$f":"ROUNDUP($D$11*0.1,0)","v":148}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":10658.52}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":29},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":15950},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":29}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":29},"EA",{"$f":"$J$2*50","v":50},1450,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":29}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1076},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27976,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1076}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":452},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":69064}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":226},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":22600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":226}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":226}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":226}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":523292.23}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":7362},"FT",0.92,6773.04,"Get qtys from design",null,0.25,6387,6706,7362,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":7362},"FT",1.17,8613.5400000000009,"Get qtys from design",null,0.25,6387,6706,7362,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":14723},"FT",1.52,22378.959999999999,"Get qtys from design",null,0.5,12773,13411,14723,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":37765.54}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":26710},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":20032.5},"Get qtys from design",null,null,{"$f":"$W18","v":26710},{"$f":"$W18","v":26710},26710]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21368},"FT",1.8,38462.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":21368},{"$f":"$Y18","v":21368},21368]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":48102},"FT",0.05,2405.1,"Get qtys from design",null,null,{"$f":"J51","v":48102},{"$f":"K51","v":48102},{"$f":"L51","v":48102}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21368},"FT",0.25,5342,"Get qtys from design",null,null,{"$f":"J54","v":21368},21368,21368]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":53},"EA",200,10600,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":53}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":86},"EA",750,64500,"Get qtys from design",null,null,0,{"$f":"K$69","v":51},{"$f":"L$69","v":86}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":34},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":65},"EA",45,2925,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":26},39,65]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":148852}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":29},"EA",350,10150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":29},"EA",50,1450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11975}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":226},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":226},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":3},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":135},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":3},{"$f":"K92","v":3},{"$f":"L92","v":3}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":405}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":9},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":405},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":9},{"$f":"ROUNDUP(K91/180,0)","v":9},{"$f":"ROUNDUP(L91/180,0)","v":9}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1480},"FT",0.01,14.8,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1480},{"$f":"K91","v":1480},{"$f":"L91","v":1480}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1480},"FT",0.1,148,"Get qtys from design",null,null,{"$f":"J91","v":1480},{"$f":"K91","v":1480},{"$f":"L91","v":1480}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":567.79999999999995}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":209365.34}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":732657.57}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-030","index":32,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-030"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":226},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":16488.150000000001},{"$f":"ROUND(D9/5280,2)","v":3.12},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":226},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15703},{"$f":"ROUND(D10/5280,2)","v":2.97},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16488.150000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.12},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20613},0,16490,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12367},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},145312.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12367,12367,12367,null,0,1,0,1,0,0,0,null,0,12367,0,12367,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4123},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},69843.62,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4123,4123,4123,null,0,2,0,1,0,0,0,null,0,8246,0,4123,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":37119},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12249.27},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":37119},{"$f":"SUM($V$18:$AB$18)","v":37119},{"$f":"SUM($V$18:$AB$18)","v":37119}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16489},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5441.37,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16489},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16489},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16489}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":50},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":50}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21439},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},26798.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18514},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19489},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21439}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":57},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},14991,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":57}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},23100,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":40},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":66}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":27},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":825},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":19041},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":825},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":825},825]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":825},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":22019.25},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":825},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":825},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":825}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":344176.51}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":29},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":15950},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":29}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":29},"EA",{"$f":"$J$2*50","v":50},1450,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":29}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1076},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27976,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1076}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":452},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":69064}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":226},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":22600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":226}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":226}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":226}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":415740.51}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5360},"FT",0.92,4931.2,"Get qtys from design",null,0.25,4629,4873,5360,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5360},"FT",1.17,6271.2,"Get qtys from design",null,0.25,4629,4873,5360,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":10720},"FT",1.52,16294.4,"Get qtys from design",null,0.5,9257,9745,10720,144,72,null,144,144,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":27496.799999999999}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20613},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15459.75},"Get qtys from design",null,null,{"$f":"$W18","v":20613},{"$f":"$W18","v":20613},20613]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16490},"FT",1.8,29682,"Get qtys from design",null,null,{"$f":"$Y18","v":16490},{"$f":"$Y18","v":16490},16490]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":37119},"FT",0.05,1855.95,"Get qtys from design",null,null,{"$f":"J51","v":37119},{"$f":"K51","v":37119},{"$f":"L51","v":37119}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16489},"FT",0.25,4122.25,"Get qtys from design",null,null,{"$f":"J54","v":16489},16489,16489]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":57},"EA",200,11400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":57}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":66},"EA",750,49500,"Get qtys from design",null,null,0,{"$f":"K$69","v":40},{"$f":"L$69","v":66}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":27},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":50},"EA",45,2250,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},30,50]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":117519.95}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":29},"EA",350,10150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":29},"EA",50,1450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":29}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11975}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":226},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":226},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":166791.75}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":582532.26}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-031","index":33,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-031"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":206},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":16556.400000000001},{"$f":"ROUND(D9/5280,2)","v":3.14},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":206},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":15768},{"$f":"ROUND(D10/5280,2)","v":2.99},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":16556.400000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.14},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":20698},0,16558,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12418},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},145911.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12418,12418,12418,null,0,1,0,1,0,0,0,null,0,12418,0,12418,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4140},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},70131.600000000006,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4140,4140,4140,null,0,2,0,1,0,0,0,null,0,8280,0,4140,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":37272},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12299.76},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":37272},{"$f":"SUM($V$18:$AB$18)","v":37272},{"$f":"SUM($V$18:$AB$18)","v":37272}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":16557},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5463.81,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16557},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16557},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":16557}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":51},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2295,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":30},{"$f":"ROUNDUP(L69*0.75,0)","v":51}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":17},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1105,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":17}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":21582},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},26977.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":18582},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":19557},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":21582}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":52},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13676,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":52}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":67},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},23450,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":40},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":67}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":27},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":828},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":19110.240000000002},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":828},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":828},828]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":828},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":22099.32},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":828},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":828},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":828}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":344544.73000000004}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":26},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14300},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":26}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":26},"EA",{"$f":"$J$2*50","v":50},1300,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":26}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1036},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},26936,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1036}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":412},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":66224}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":206},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":20600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":206}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":206}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":206}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":413268.73000000004}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5396},"FT",0.92,4964.32,"Get qtys from design",null,0.25,4646,4890,5396,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5396},"FT",1.17,6313.32,"Get qtys from design",null,0.25,4646,4890,5396,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":10791},"FT",1.52,16402.32,"Get qtys from design",null,0.5,9291,9779,10791,144,72,null,144,144,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":27679.96}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":20698},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":15523.5},"Get qtys from design",null,null,{"$f":"$W18","v":20698},{"$f":"$W18","v":20698},20698]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":16558},"FT",1.8,29804.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":16558},{"$f":"$Y18","v":16558},16558]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":37272},"FT",0.05,1863.6,"Get qtys from design",null,null,{"$f":"J51","v":37272},{"$f":"K51","v":37272},{"$f":"L51","v":37272}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":16557},"FT",0.25,4139.25,"Get qtys from design",null,null,{"$f":"J54","v":16557},16557,16557]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":52},"EA",200,10400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":52}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":67},"EA",750,50250,"Get qtys from design",null,null,0,{"$f":"K$69","v":40},{"$f":"L$69","v":67}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":27},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":51},"EA",45,2295,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},30,51]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":17},"EA",65,1105,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,17]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":117525.75}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":26},"EA",350,9100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":26},"EA",50,1300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":10775}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":165780.71}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":579049.44000000006}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-032","index":34,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-032"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":253},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":24949.827000000001},{"$f":"ROUND(D9/5280,2)","v":4.7300000000000004},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":253},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":23761.74},{"$f":"ROUND(D10/5280,2)","v":4.5},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":24949.827000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.7300000000000004},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":31189},0,24951,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":18713},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},219877.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,18713,18713,18713,null,0,1,0,1,0,0,0,null,0,18713,0,18713,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":6238},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},105671.72,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,6238,6238,6238,null,0,2,0,1,0,0,0,null,0,12476,0,6238,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":56164},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":18534.12},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":56164},{"$f":"SUM($V$18:$AB$18)","v":56164},{"$f":"SUM($V$18:$AB$18)","v":56164}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":24950},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},8233.5,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24950},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24950},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":24950}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":13},"EA",{"$f":"$J$2*25","v":25},325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":13}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":75},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3375,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":30},{"$f":"ROUNDUP(K69*0.75,0)","v":45},{"$f":"ROUNDUP(L69*0.75,0)","v":75}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":25},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1625,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":10},{"$f":"ROUNDUP(K69*0.25,0)","v":15},{"$f":"ROUNDUP(L69*0.25,0)","v":25}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":32450},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},40562.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":27950},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":29450},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":32450}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":64},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},16832,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":64}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":100},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},35000,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":60},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":100}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":40},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1248},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":28803.84},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1248},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1248},1248]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1248},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":33309.120000000003},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1248},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1248},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1248}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":514849.55}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":32},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17600},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":32}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":32},"EA",{"$f":"$J$2*50","v":50},1600,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":32}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1130},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29380,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1130}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":506},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":72268}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":253},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":25300}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":253}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":253}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":253}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":589617.55000000005}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":8113},"FT",0.92,7463.96,"Get qtys from design",null,0.25,6988,7363,8113,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":8113},"FT",1.17,9492.2099999999991,"Get qtys from design",null,0.25,6988,7363,8113,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":16225},"FT",1.52,24662,"Get qtys from design",null,0.5,13975,14725,16225,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":41618.17}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":31189},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":23391.75},"Get qtys from design",null,null,{"$f":"$W18","v":31189},{"$f":"$W18","v":31189},31189]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":24951},"FT",1.8,44911.8,"Get qtys from design",null,null,{"$f":"$Y18","v":24951},{"$f":"$Y18","v":24951},24951]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":56164},"FT",0.05,2808.2,"Get qtys from design",null,null,{"$f":"J51","v":56164},{"$f":"K51","v":56164},{"$f":"L51","v":56164}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":24950},"FT",0.25,6237.5,"Get qtys from design",null,null,{"$f":"J54","v":24950},24950,24950]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":13},"EA",25,325,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,13,13,13]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":64},"EA",200,12800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":64}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":100},"EA",750,75000,"Get qtys from design",null,null,0,{"$f":"K$69","v":60},{"$f":"L$69","v":100}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":40},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":75},"EA",45,3375,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":30},45,75]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":25},"EA",65,1625,"Get qtys from design, can estimate 25% of handholes",null,null,10,15,25]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":173354.25}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":32},"EA",350,11200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":32},"EA",50,1600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":32}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":13200}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":253},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":253},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":237972.41999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":827589.97}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-033","index":35,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-033"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-034","index":36,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-034"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":210},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":41750.700000000004},{"$f":"ROUND(D9/5280,2)","v":7.91},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":210},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":38214},{"$f":"ROUND(D10/5280,2)","v":7.24},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1626},{"$f":"ROUND(D11/5280,2)","v":0.31},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":40124.700000000004},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":7.6},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":50158},0,40126,0,20,20]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":30094},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},353604.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,30094,30094,30094,null,0,1,0,1,0,0,0,null,0,30094,0,30094,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":10032},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},169942.08,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,10032,10032,10032,null,0,2,0,1,0,0,0,null,0,20064,0,10032,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":10},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":1250},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":10},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":10},10,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,10]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":10},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":10},10,10,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,10,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":10},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":1250},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,10,10,10,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,10]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":10},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":1000},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,10,10,10,null,0,0,0,0,0,1,0,null,0,0,0,0,0,10,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":90324},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":29806.92},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":90324},{"$f":"SUM($V$18:$AB$18)","v":90324},{"$f":"SUM($V$18:$AB$18)","v":90324}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":40125},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},13241.25,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":40125},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":40125},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":40125}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":21},"EA",{"$f":"$J$2*25","v":25},525,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":21},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":21},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":21}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":121},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},5445,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":48},{"$f":"ROUNDUP(K69*0.75,0)","v":72},{"$f":"ROUNDUP(L69*0.75,0)","v":121}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":41},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},2665,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":16},{"$f":"ROUNDUP(K69*0.25,0)","v":24},{"$f":"ROUNDUP(L69*0.25,0)","v":41}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":52200},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},65250,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":44925},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":47325},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":52200}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":51},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13413,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":51}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":161},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},56350,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":96},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":161}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":64},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":2007},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":46321.56},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":2007},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":2007},2007]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":2007},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":53566.83},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":2007},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":2007},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":2007}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":814631.14}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":3},"EA",{"$f":"$J$2*250","v":250},750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1626},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2926.8,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1626},{"$f":"$D$11*$J$6","v":1626},{"$f":"$D$11*$J$6","v":1626}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":4},"EA",{"$f":"$J$2*160","v":160},640,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":4},{"$f":"ROUNDUP((K93/100)*2,0)","v":4},{"$f":"ROUNDUP((L93/100)*2,0)","v":4}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":163},"EA",{"$f":"$E$94","v":2.34},381.42,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":163},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":163},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":163}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1626},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3804.84,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1626},{"$f":"$D$11*$J$6","v":1626},{"$f":"$D$11*$J$6","v":1626}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":163},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},774.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":163},{"$f":"ROUNDUP($D$11*0.1,0)","v":163},{"$f":"ROUNDUP($D$11*0.1,0)","v":163}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":11529.310000000001}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":27},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14850},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":9},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":9},{"$f":"ROUNDUP($F$8/8,0)","v":27}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":27},"EA",{"$f":"$J$2*50","v":50},1350,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":9},{"$f":"K157","v":9},{"$f":"L157","v":27}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1044},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27144,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":972},{"$f":"(K159*$N$218)*I160","v":972},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1044}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":420},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":720},"EA",{"$f":"E160","v":26},18720,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":720},{"$f":"Q218","v":720},{"$f":"R218","v":720}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":74520}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":210},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":21000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":210}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":210}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":210}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":903180.45000000007}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":720},{"$f":"SUM(Q219:Q229)","v":720},{"$f":"SUM(R219:R229)","v":720}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":13498},"FT",0.92,12418.16,"Get qtys from design",null,0.25,11679,12279,13498,48,12,null,96,96,96]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":13498},"FT",1.17,15792.66,"Get qtys from design",null,0.25,11679,12279,13498,96,24,null,192,192,192]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":26995},"FT",1.52,41032.400000000001,"Get qtys from design",null,0.5,23357,24557,26995,144,72,null,432,432,432]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":69243.22}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":50158},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":37618.5},"Get qtys from design",null,null,{"$f":"$W18","v":50158},{"$f":"$W18","v":50158},50158]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":40126},"FT",1.8,72226.8,"Get qtys from design",null,null,{"$f":"$Y18","v":40126},{"$f":"$Y18","v":40126},40126]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":90324},"FT",0.05,4516.2,"Get qtys from design",null,null,{"$f":"J51","v":90324},{"$f":"K51","v":90324},{"$f":"L51","v":90324}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":40125},"FT",0.25,10031.25,"Get qtys from design",null,null,{"$f":"J54","v":40125},40125,40125]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":21},"EA",25,525,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,21,21,21]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":51},"EA",200,10200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":51}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":161},"EA",750,120750,"Get qtys from design",null,null,0,{"$f":"K$69","v":96},{"$f":"L$69","v":161}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":64},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":121},"EA",45,5445,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":48},72,121]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":41},"EA",65,2665,"Get qtys from design, can estimate 25% of handholes",null,null,16,24,41]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":20},null,20,400,null,null,null,{"$f":"$AA$18","v":20},{"$f":"$AA$18","v":20},20]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":20},null,20,400,null,null,null,{"$f":"$AB$18","v":20},{"$f":"$AB$18","v":20},20]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":20},null,100,2000,null,null,null,{"$f":"$AA$18","v":20},{"$f":"$AA$18","v":20},20]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":20},null,100,2000,null,null,null,{"$f":"$AB$18","v":20},{"$f":"$AB$18","v":20},20]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":268777.75}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":9},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":41},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":9},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":27},"EA",350,9450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":27},"EA",50,1350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":27}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":9},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":11},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":9},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11175}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":210},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":210},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":4},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":180},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":4},{"$f":"K92","v":4},{"$f":"L92","v":4}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":450}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":10},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":450},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":10},{"$f":"ROUNDUP(K91/180,0)","v":10},{"$f":"ROUNDUP(L91/180,0)","v":10}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1626},"FT",0.01,16.260000000000002,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1626},{"$f":"K91","v":1626},{"$f":"L91","v":1626}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1626},"FT",0.1,162.6,"Get qtys from design",null,null,{"$f":"J91","v":1626},{"$f":"K91","v":1626},{"$f":"L91","v":1626}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":628.86}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":360074.82999999996}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":1263255.28}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-035","index":37,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-035"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":138},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":20031.900000000001},{"$f":"ROUND(D9/5280,2)","v":3.79},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":138},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":19078},{"$f":"ROUND(D10/5280,2)","v":3.61},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":20031.900000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.79},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":25040},0,20032,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15024},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},176532,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15024,15024,15024,null,0,1,0,1,0,0,0,null,0,15024,0,15024,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5008},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},84835.520000000004,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5008,5008,5008,null,0,2,0,1,0,0,0,null,0,10016,0,5008,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":45092},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":14880.36},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":45092},{"$f":"SUM($V$18:$AB$18)","v":45092},{"$f":"SUM($V$18:$AB$18)","v":45092}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":20032},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6610.56,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20032},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20032},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20032}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":61},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2745,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":24},{"$f":"ROUNDUP(K69*0.75,0)","v":36},{"$f":"ROUNDUP(L69*0.75,0)","v":61}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1365,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":12},{"$f":"ROUNDUP(L69*0.25,0)","v":21}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":26107},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},32633.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":22432},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":23632},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":26107}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":35},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},9205,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":35}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":81},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},28350,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":48},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":81}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":32},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1002},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":23126.16},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1002},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1002},1002]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1002},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":26743.38},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1002},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1002},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1002}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":409551.73}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":9900},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":18}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":18},"EA",{"$f":"$J$2*50","v":50},900,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":18}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":588},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},15288,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":588}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":276},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":47436}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":138},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":13800}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":138}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":138}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":138}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":459487.73}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6527},"FT",0.92,6004.84,"Get qtys from design",null,0.25,5608,5908,6527,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6527},"FT",1.17,7636.59,"Get qtys from design",null,0.25,5608,5908,6527,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13054},"FT",1.52,19842.080000000002,"Get qtys from design",null,0.5,11216,11816,13054,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":33483.51}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":25040},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":18780},"Get qtys from design",null,null,{"$f":"$W18","v":25040},{"$f":"$W18","v":25040},25040]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":20032},"FT",1.8,36057.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":20032},{"$f":"$Y18","v":20032},20032]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":45092},"FT",0.05,2254.6,"Get qtys from design",null,null,{"$f":"J51","v":45092},{"$f":"K51","v":45092},{"$f":"L51","v":45092}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":20032},"FT",0.25,5008,"Get qtys from design",null,null,{"$f":"J54","v":20032},20032,20032]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":35},"EA",200,7000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":35}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":81},"EA",750,60750,"Get qtys from design",null,null,0,{"$f":"K$69","v":48},{"$f":"L$69","v":81}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":32},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":61},"EA",45,2745,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":24},36,61]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":21},"EA",65,1365,"Get qtys from design, can estimate 25% of handholes",null,null,8,12,21]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":136635.20000000001}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":18},"EA",350,6300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":18}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":18},"EA",50,900,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":18}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":7425}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":138},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":138},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":187343.71000000002}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":646831.43999999994}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-036","index":38,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-036"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":220},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":38398.950000000004},{"$f":"ROUND(D9/5280,2)","v":7.27},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":220},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":35959},{"$f":"ROUND(D10/5280,2)","v":6.81},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":642},{"$f":"ROUND(D11/5280,2)","v":0.12},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":37756.950000000004},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":7.15},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":47198},0,37758,0,18,18]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":28318},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},332736.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,28318,28318,28318,null,0,1,0,1,0,0,0,null,0,28318,0,28318,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":9440},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},159913.60000000001,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,9440,9440,9440,null,0,2,0,1,0,0,0,null,0,18880,0,9440,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":9},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":1125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},9,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,9]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":9},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":900},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},9,9,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,9,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":9},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":1125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,9,9,9,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,9]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":9},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":900},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,9,9,9,null,0,0,0,0,0,1,0,null,0,0,0,0,0,9,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":84992},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":28047.360000000001},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":84992},{"$f":"SUM($V$18:$AB$18)","v":84992},{"$f":"SUM($V$18:$AB$18)","v":84992}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":37757},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},12459.81,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":37757},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":37757},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":37757}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":19},"EA",{"$f":"$J$2*25","v":25},475,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":19},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":19},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":19}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":114},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},5130,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":45},{"$f":"ROUNDUP(K69*0.75,0)","v":68},{"$f":"ROUNDUP(L69*0.75,0)","v":114}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":38},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},2470,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":15},{"$f":"ROUNDUP(K69*0.25,0)","v":23},{"$f":"ROUNDUP(L69*0.25,0)","v":38}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":49157},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},61446.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":42257},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":44507},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":49157}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":55},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},14465,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":55}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":152},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},53200,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":90},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":152}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":60},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1888},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":43575.040000000001},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1888},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1888},1888]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1888},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":50390.720000000001},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1888},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1888},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1888}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":768359.28}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":642},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1155.5999999999999,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":642},{"$f":"$D$11*$J$6","v":642},{"$f":"$D$11*$J$6","v":642}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":65},"EA",{"$f":"$E$94","v":2.34},152.1,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":65},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":65},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":65}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":642},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1502.28,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":642},{"$f":"$D$11*$J$6","v":642},{"$f":"$D$11*$J$6","v":642}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":65},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},308.75,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":65},{"$f":"ROUNDUP($D$11*0.1,0)","v":65},{"$f":"ROUNDUP($D$11*0.1,0)","v":65}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5380.73}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":28},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":15400},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":8},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":8},{"$f":"ROUNDUP($F$8/8,0)","v":28}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":28},"EA",{"$f":"$J$2*50","v":50},1400,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":8},{"$f":"K157","v":8},{"$f":"L157","v":28}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1064},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},27664,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":864},{"$f":"(K159*$N$218)*I160","v":864},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1064}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":440},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":720},"EA",{"$f":"E160","v":26},18720,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":720},{"$f":"Q218","v":720},{"$f":"R218","v":720}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":75640}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":220},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":22000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":220}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":220}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":220}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":851880.01}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":720},{"$f":"SUM(Q219:Q229)","v":720},{"$f":"SUM(R219:R229)","v":720}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":12466},"FT",0.92,11468.72,"Get qtys from design",null,0.25,10741,11304,12466,48,12,null,96,96,96]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":12466},"FT",1.17,14585.22,"Get qtys from design",null,0.25,10741,11304,12466,96,24,null,192,192,192]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":24932},"FT",1.52,37896.639999999999,"Get qtys from design",null,0.5,21482,22607,24932,144,72,null,432,432,432]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":63950.58}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":47198},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":35398.5},"Get qtys from design",null,null,{"$f":"$W18","v":47198},{"$f":"$W18","v":47198},47198]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":37758},"FT",1.8,67964.399999999994,"Get qtys from design",null,null,{"$f":"$Y18","v":37758},{"$f":"$Y18","v":37758},37758]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":84992},"FT",0.05,4249.6000000000004,"Get qtys from design",null,null,{"$f":"J51","v":84992},{"$f":"K51","v":84992},{"$f":"L51","v":84992}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":37757},"FT",0.25,9439.25,"Get qtys from design",null,null,{"$f":"J54","v":37757},37757,37757]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":19},"EA",25,475,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,19,19,19]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":55},"EA",200,11000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":55}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":152},"EA",750,114000,"Get qtys from design",null,null,0,{"$f":"K$69","v":90},{"$f":"L$69","v":152}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":60},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":114},"EA",45,5130,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":45},68,114]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":38},"EA",65,2470,"Get qtys from design, can estimate 25% of handholes",null,null,15,23,38]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":18},null,20,360,null,null,null,{"$f":"$AA$18","v":18},{"$f":"$AA$18","v":18},18]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":18},null,20,360,null,null,null,{"$f":"$AB$18","v":18},{"$f":"$AB$18","v":18},18]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":18},null,100,1800,null,null,null,{"$f":"$AA$18","v":18},{"$f":"$AA$18","v":18},18]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":18},null,100,1800,null,null,null,{"$f":"$AB$18","v":18},{"$f":"$AB$18","v":18},18]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":254446.75}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":8},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":36},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":8},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":28},"EA",350,9800,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":28}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":28},"EA",50,1400,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":28}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":8},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":9},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":8},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":11575}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":220},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":220},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":642},"FT",0.01,6.42,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":642},{"$f":"K91","v":642},{"$f":"L91","v":642}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":642},"FT",0.1,64.2,"Get qtys from design",null,null,{"$f":"J91","v":642},{"$f":"K91","v":642},{"$f":"L91","v":642}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":250.62}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":340247.95}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":1192127.96}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-037","index":39,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-037"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":150},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21015.25},{"$f":"ROUND(D9/5280,2)","v":3.98},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":150},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":19425},{"$f":"ROUND(D10/5280,2)","v":3.68},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":619},{"$f":"ROUND(D11/5280,2)","v":0.12},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":20396.25},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.86},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":25498},0,20398,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15298},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},179751.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15298,15298,15298,null,0,1,0,1,0,0,0,null,0,15298,0,15298,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5100},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},86394,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5100,5100,5100,null,0,2,0,1,0,0,0,null,0,10200,0,5100,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":45916},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15152.28},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":45916},{"$f":"SUM($V$18:$AB$18)","v":45916},{"$f":"SUM($V$18:$AB$18)","v":45916}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":20397},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6731.01,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20397},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20397},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20397}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":62},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2790,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":25},{"$f":"ROUNDUP(K69*0.75,0)","v":37},{"$f":"ROUNDUP(L69*0.75,0)","v":62}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1365,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":21}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":26547},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},33183.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":22872},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":24072},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":26547}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":37},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},9731,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":37}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":82},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},28700,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":49},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":82}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":33},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1020},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":23541.599999999999},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1020},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1020},1020]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1020},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":27223.8},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1020},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1020},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1020}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":417088.94}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":619},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1114.2,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":619},{"$f":"$D$11*$J$6","v":619},{"$f":"$D$11*$J$6","v":619}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":62},"EA",{"$f":"$E$94","v":2.34},145.08000000000001,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":62},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":62},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":62}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":619},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1448.46,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":619},{"$f":"$D$11*$J$6","v":619},{"$f":"$D$11*$J$6","v":619}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":62},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},294.5,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":62},{"$f":"ROUNDUP($D$11*0.1,0)","v":62},{"$f":"ROUNDUP($D$11*0.1,0)","v":62}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5264.24}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":10450},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":19}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":19},"EA",{"$f":"$J$2*50","v":50},950,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":19}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":612},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},15912,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":612}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":300},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":48660}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":150},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":15000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":150}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":150}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":150}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":473513.18}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6807},"FT",0.92,6262.44,"Get qtys from design",null,0.25,5889,6189,6807,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6807},"FT",1.17,7964.19,"Get qtys from design",null,0.25,5889,6189,6807,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13614},"FT",1.52,20693.28,"Get qtys from design",null,0.5,11777,12377,13614,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":34919.909999999996}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":25498},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":19123.5},"Get qtys from design",null,null,{"$f":"$W18","v":25498},{"$f":"$W18","v":25498},25498]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":20398},"FT",1.8,36716.400000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":20398},{"$f":"$Y18","v":20398},20398]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":45916},"FT",0.05,2295.8000000000002,"Get qtys from design",null,null,{"$f":"J51","v":45916},{"$f":"K51","v":45916},{"$f":"L51","v":45916}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":20397},"FT",0.25,5099.25,"Get qtys from design",null,null,{"$f":"J54","v":20397},20397,20397]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":37},"EA",200,7400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":37}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":82},"EA",750,61500,"Get qtys from design",null,null,0,{"$f":"K$69","v":49},{"$f":"L$69","v":82}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":33},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":62},"EA",45,2790,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":25},37,62]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":21},"EA",65,1365,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,21]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":138964.95000000001}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":19},"EA",350,6650,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":19}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":19},"EA",50,950,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":19}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":7825}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":150},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":150},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":619},"FT",0.01,6.19,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":619},{"$f":"K91","v":619},{"$f":"L91","v":619}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":619},"FT",0.1,61.9,"Get qtys from design",null,null,{"$f":"J91","v":619},{"$f":"K91","v":619},{"$f":"L91","v":619}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":248.09}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":191982.95}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":665496.13}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-038","index":40,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-038"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":239},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":24570.95},{"$f":"ROUND(D9/5280,2)","v":4.6500000000000004},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":239},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":22839},{"$f":"ROUND(D10/5280,2)","v":4.33},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":590},{"$f":"ROUND(D11/5280,2)","v":0.11},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":23980.95},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.54},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":29978},0,23982,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":17986},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},211335.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,17986,17986,17986,null,0,1,0,1,0,0,0,null,0,17986,0,17986,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5996},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},101572.24,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5996,5996,5996,null,0,2,0,1,0,0,0,null,0,11992,0,5996,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":53984},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":17814.72},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":53984},{"$f":"SUM($V$18:$AB$18)","v":53984},{"$f":"SUM($V$18:$AB$18)","v":53984}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":23981},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7913.73,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":23981},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":23981},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":23981}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":12},"EA",{"$f":"$J$2*25","v":25},300,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":12}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":72},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3240,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":30},{"$f":"ROUNDUP(K69*0.75,0)","v":44},{"$f":"ROUNDUP(L69*0.75,0)","v":72}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":24},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1560,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":10},{"$f":"ROUNDUP(K69*0.25,0)","v":15},{"$f":"ROUNDUP(L69*0.25,0)","v":24}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":31181},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},38976.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":26906},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":28331},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":31181}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":59},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},15517,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":59}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":96},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},33600,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":58},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":96}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":39},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1200},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":27696},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1200},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1200},1200]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1200},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":32028},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1200},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1200},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1200}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":494253.43999999994}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":590},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1062,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":590},{"$f":"$D$11*$J$6","v":590},{"$f":"$D$11*$J$6","v":590}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":59},"EA",{"$f":"$E$94","v":2.34},138.06,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":59},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":59},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":59}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":590},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1380.6,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":590},{"$f":"$D$11*$J$6","v":590},{"$f":"$D$11*$J$6","v":590}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":59},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},280.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":59},{"$f":"ROUNDUP($D$11*0.1,0)","v":59},{"$f":"ROUNDUP($D$11*0.1,0)","v":59}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5122.91}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":30},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":16500},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":30}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":30},"EA",{"$f":"$J$2*50","v":50},1500,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":30}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1102},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},28652,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1102}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":478},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":70340}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":239},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":23900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":239}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":239}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":239}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":572216.34999999986}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":7958},"FT",0.92,7321.36,"Get qtys from design",null,0.25,6889,7245,7958,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":7958},"FT",1.17,9310.86,"Get qtys from design",null,0.25,6889,7245,7958,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":15915},"FT",1.52,24190.799999999999,"Get qtys from design",null,0.5,13778,14490,15915,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":40823.020000000004}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":29978},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":22483.5},"Get qtys from design",null,null,{"$f":"$W18","v":29978},{"$f":"$W18","v":29978},29978]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":23982},"FT",1.8,43167.6,"Get qtys from design",null,null,{"$f":"$Y18","v":23982},{"$f":"$Y18","v":23982},23982]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":53984},"FT",0.05,2699.2,"Get qtys from design",null,null,{"$f":"J51","v":53984},{"$f":"K51","v":53984},{"$f":"L51","v":53984}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":23981},"FT",0.25,5995.25,"Get qtys from design",null,null,{"$f":"J54","v":23981},23981,23981]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":12},"EA",25,300,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,12,12,12]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":59},"EA",200,11800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":59}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":96},"EA",750,72000,"Get qtys from design",null,null,0,{"$f":"K$69","v":58},{"$f":"L$69","v":96}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":39},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":72},"EA",45,3240,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":30},44,72]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":24},"EA",65,1560,"Get qtys from design, can estimate 25% of handholes",null,null,10,15,24]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":166125.54999999999}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":30},"EA",350,10500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":30},"EA",50,1500,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":30}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12400}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":239},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":590},"FT",0.01,5.9,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":590},{"$f":"K91","v":590},{"$f":"L91","v":590}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":590},"FT",0.1,59,"Get qtys from design",null,null,{"$f":"J91","v":590},{"$f":"K91","v":590},{"$f":"L91","v":590}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":244.9}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":229618.47}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":801834.81999999983}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-039","index":41,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-039"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":246},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":24406.799999999999},{"$f":"ROUND(D9/5280,2)","v":4.62},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":246},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20736},{"$f":"ROUND(D10/5280,2)","v":3.93},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":2634},{"$f":"ROUND(D11/5280,2)","v":0.5},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21772.799999999999},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.12},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":27218},0,21774,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":16330},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},191877.5,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,16330,16330,16330,null,0,1,0,1,0,0,0,null,0,16330,0,16330,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5444},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},92221.36,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5444,5444,5444,null,0,2,0,1,0,0,0,null,0,10888,0,5444,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":49016},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":16175.28},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":49016},{"$f":"SUM($V$18:$AB$18)","v":49016},{"$f":"SUM($V$18:$AB$18)","v":49016}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21773},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7185.09,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21773},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21773},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21773}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":27},{"$f":"ROUNDUP(K69*0.75,0)","v":39},{"$f":"ROUNDUP(L69*0.75,0)","v":66}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":28373},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},35466.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":24398},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":25673},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":28373}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":55},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},14465,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":55}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":88},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},30800,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":52},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":88}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":35},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1089},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":25134.12},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1089},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1089},1089]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1089},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":29065.41},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1089},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1089},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1089}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":449765.01}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":4},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":700},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},4]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":4},"EA",{"$f":"$J$2*250","v":250},1000,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":4}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":2634},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},4741.2,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":2634},{"$f":"$D$11*$J$6","v":2634},{"$f":"$D$11*$J$6","v":2634}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":6},"EA",{"$f":"$J$2*160","v":160},960,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":6},{"$f":"ROUNDUP((K93/100)*2,0)","v":6},{"$f":"ROUNDUP((L93/100)*2,0)","v":6}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":264},"EA",{"$f":"$E$94","v":2.34},617.76,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":264},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":264},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":264}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":2634},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},6163.56,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":2634},{"$f":"$D$11*$J$6","v":2634},{"$f":"$D$11*$J$6","v":2634}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":264},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},1254,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":264},{"$f":"ROUNDUP($D$11*0.1,0)","v":264},{"$f":"ROUNDUP($D$11*0.1,0)","v":264}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":3},"EA",{"$f":"$J$2*385","v":385},1155,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":3},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":3},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":3}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":17723.52}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":31},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":17050},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":31}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":31},"EA",{"$f":"$J$2*50","v":50},1550,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":31}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1116},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29016,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1116}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":492},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":71304}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":246},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":24600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":246}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":246}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":246}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":541292.53}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":7818},"FT",0.92,7192.56,"Get qtys from design",null,0.25,6824,7143,7818,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":7818},"FT",1.17,9147.06,"Get qtys from design",null,0.25,6824,7143,7818,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":15636},"FT",1.52,23766.720000000001,"Get qtys from design",null,0.5,13648,14286,15636,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":40106.339999999997}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":27218},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":20413.5},"Get qtys from design",null,null,{"$f":"$W18","v":27218},{"$f":"$W18","v":27218},27218]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21774},"FT",1.8,39193.199999999997,"Get qtys from design",null,null,{"$f":"$Y18","v":21774},{"$f":"$Y18","v":21774},21774]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":49016},"FT",0.05,2450.8000000000002,"Get qtys from design",null,null,{"$f":"J51","v":49016},{"$f":"K51","v":49016},{"$f":"L51","v":49016}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21773},"FT",0.25,5443.25,"Get qtys from design",null,null,{"$f":"J54","v":21773},21773,21773]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":55},"EA",200,11000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":55}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":88},"EA",750,66000,"Get qtys from design",null,null,0,{"$f":"K$69","v":52},{"$f":"L$69","v":88}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":35},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":66},"EA",45,2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":27},39,66]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":152055.75}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":31},"EA",350,10850,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":31},"EA",50,1550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":31}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":12800}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":246},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":246},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":6},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":270},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":6},{"$f":"K92","v":6},{"$f":"L92","v":6}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":3},"EA",125,375,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":3},3,3]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":3},"EA",10,30,"Match Down Guy Qty",null,null,3,3,3]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":675}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":15},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":675},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":15},{"$f":"ROUNDUP(K91/180,0)","v":15},{"$f":"ROUNDUP(L91/180,0)","v":15}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":2634},"FT",0.01,26.34,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":2634},{"$f":"K91","v":2634},{"$f":"L91","v":2634}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":2634},"FT",0.1,263.39999999999998,"Get qtys from design",null,null,{"$f":"J91","v":2634},{"$f":"K91","v":2634},{"$f":"L91","v":2634}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":964.74}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":216401.83}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":757694.36}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-040","index":42,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-040"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":169},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":17811.3},{"$f":"ROUND(D9/5280,2)","v":3.37},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":169},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":1766},{"$f":"ROUND(D10/5280,2)","v":0.33},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":15957},{"$f":"ROUND(D11/5280,2)","v":3.02},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":1854.3000000000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":0.35},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":2319},0,1855,0,2,2]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":1391},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},16344.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,1391,1391,1391,null,0,1,0,1,0,0,0,null,0,1391,0,1391,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":464},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},7860.16,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,464,464,464,null,0,2,0,1,0,0,0,null,0,928,0,464,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":1},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":1},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":1},1,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":1},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":100},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":1},1,1,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,1,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":1},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,1,1,1,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":1},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":100},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,1,1,1,null,0,0,0,0,0,1,0,null,0,0,0,0,0,1,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":4178},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":1378.74},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":4178},{"$f":"SUM($V$18:$AB$18)","v":4178},{"$f":"SUM($V$18:$AB$18)","v":4178}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":1855},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},612.15,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":1855},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":1855},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":1855}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":1},"EA",{"$f":"$J$2*25","v":25},25,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":1},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":1},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":1}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":6},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},270,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":3},{"$f":"ROUNDUP(K69*0.75,0)","v":4},{"$f":"ROUNDUP(L69*0.75,0)","v":6}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":2},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},130,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":1},{"$f":"ROUNDUP(K69*0.25,0)","v":2},{"$f":"ROUNDUP(L69*0.25,0)","v":2}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":2455},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},3068.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":2080},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":2230},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":2455}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":5},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},1315,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":5}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":8},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},2800,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":5},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":8}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":3},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":93},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":2146.44},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":93},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":93},93]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":93},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":2482.17},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":93},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":93},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":93}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":38882.660000000003}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":20},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":3500},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":4},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":4},20]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":23},"EA",{"$f":"$J$2*250","v":250},5750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":23},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":23},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":23}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":15957},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},28722.6,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":15957},{"$f":"$D$11*$J$6","v":15957},{"$f":"$D$11*$J$6","v":15957}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":32},"EA",{"$f":"$J$2*160","v":160},5120,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":32},{"$f":"ROUNDUP((K93/100)*2,0)","v":32},{"$f":"ROUNDUP((L93/100)*2,0)","v":32}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":1596},"EA",{"$f":"$E$94","v":2.34},3734.64,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":1596},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":1596},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":1596}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":15957},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},37339.379999999997,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":15957},{"$f":"$D$11*$J$6","v":15957},{"$f":"$D$11*$J$6","v":15957}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":1596},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},7581,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":1596},{"$f":"ROUNDUP($D$11*0.1,0)","v":1596},{"$f":"ROUNDUP($D$11*0.1,0)","v":1596}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":5},"EA",{"$f":"$J$2*308","v":308},1540,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":5},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":5},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":5}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":14},"EA",{"$f":"$J$2*385","v":385},5390,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":14},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":14},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":14}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":3},"EA",{"$f":"$J$2*193","v":193},579,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":3},3,3]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":3},"EA",{"$f":"$J$2*170","v":170},510,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,3,3,3]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":3},"EA",{"$f":"$J$2*461","v":461},1383,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,3,3,3]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":101149.62}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":12100},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":22}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":22},"EA",{"$f":"$J$2*50","v":50},1100,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":22}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":650},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},16900,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":650}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":338},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":51448}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":169},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":16900}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":169}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":169}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":169}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":193980.28}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5002},"FT",0.92,4601.84,"Get qtys from design",null,0.25,4909,4946,5002,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5002},"FT",1.17,5852.34,"Get qtys from design",null,0.25,4909,4946,5002,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":10004},"FT",1.52,15206.08,"Get qtys from design",null,0.5,9817,9892,10004,144,72,null,144,144,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":25660.260000000002}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":2319},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":1739.25},"Get qtys from design",null,null,{"$f":"$W18","v":2319},{"$f":"$W18","v":2319},2319]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":1855},"FT",1.8,3339,"Get qtys from design",null,null,{"$f":"$Y18","v":1855},{"$f":"$Y18","v":1855},1855]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":4178},"FT",0.05,208.9,"Get qtys from design",null,null,{"$f":"J51","v":4178},{"$f":"K51","v":4178},{"$f":"L51","v":4178}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":1855},"FT",0.25,463.75,"Get qtys from design",null,null,{"$f":"J54","v":1855},1855,1855]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":1},"EA",25,25,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,1,1,1]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":5},"EA",200,1000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":5}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":8},"EA",750,6000,"Get qtys from design",null,null,0,{"$f":"K$69","v":5},{"$f":"L$69","v":8}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":3},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":6},"EA",45,270,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":3},4,6]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":2},"EA",65,130,"Get qtys from design, can estimate 25% of handholes",null,null,1,2,2]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":2},null,20,40,null,null,null,{"$f":"$AA$18","v":2},{"$f":"$AA$18","v":2},2]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":2},null,20,40,null,null,null,{"$f":"$AB$18","v":2},{"$f":"$AB$18","v":2},2]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":2},null,100,200,null,null,null,{"$f":"$AA$18","v":2},{"$f":"$AA$18","v":2},2]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":2},null,100,200,null,null,null,{"$f":"$AB$18","v":2},{"$f":"$AB$18","v":2},2]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":13655.9}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":22},"EA",350,7700,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":22}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":22},"EA",50,1100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":22}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":9050}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":169},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":169},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":32},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":1440},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":32},{"$f":"K92","v":32},{"$f":"L92","v":32}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":14},"EA",125,1750,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":14},14,14]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":14},"EA",10,140,"Match Down Guy Qty",null,null,14,14,14]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":3330}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":89},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":4005},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":89},{"$f":"ROUNDUP(K91/180,0)","v":89},{"$f":"ROUNDUP(L91/180,0)","v":89}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":15957},"FT",0.01,159.57,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":15957},{"$f":"K91","v":15957},{"$f":"L91","v":15957}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":15957},"FT",0.1,1595.7,"Get qtys from design",null,null,{"$f":"J91","v":15957},{"$f":"K91","v":15957},{"$f":"L91","v":15957}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":5760.2699999999995}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":67256.430000000008}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":261236.71000000002}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-041","index":43,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-041"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":165},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21081.9},{"$f":"ROUND(D9/5280,2)","v":3.99},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":165},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20078},{"$f":"ROUND(D10/5280,2)","v":3.8},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21081.9},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.99},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":26354},0,21083,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15812},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},185791,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15812,15812,15812,null,0,1,0,1,0,0,0,null,0,15812,0,15812,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5271},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},89290.74,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5271,5271,5271,null,0,2,0,1,0,0,0,null,0,10542,0,5271,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":47461},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15662.13},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":47461},{"$f":"SUM($V$18:$AB$18)","v":47461},{"$f":"SUM($V$18:$AB$18)","v":47461}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21082},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6957.06,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21082},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21082},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21082}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":64},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2880,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":26},{"$f":"ROUNDUP(K69*0.75,0)","v":39},{"$f":"ROUNDUP(L69*0.75,0)","v":64}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":27457},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},34321.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":23632},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":24907},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":27457}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":42},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},11046,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":42}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":85},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},29750,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":51},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":85}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":34},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1055},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":24349.4},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1055},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1055},1055]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1055},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":28157.95},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1055},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1055},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1055}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":432610.53}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":11550},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":21}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":21},"EA",{"$f":"$J$2*50","v":50},1050,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":21}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":642},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},16692,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":642}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":330},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":50640}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":165},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":16500}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":165}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":165}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":165}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":485750.53}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6865},"FT",0.92,6315.8,"Get qtys from design",null,0.25,5908,6227,6865,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6865},"FT",1.17,8032.05,"Get qtys from design",null,0.25,5908,6227,6865,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13729},"FT",1.52,20868.080000000002,"Get qtys from design",null,0.5,11816,12454,13729,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":35215.93}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":26354},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":19765.5},"Get qtys from design",null,null,{"$f":"$W18","v":26354},{"$f":"$W18","v":26354},26354]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21083},"FT",1.8,37949.4,"Get qtys from design",null,null,{"$f":"$Y18","v":21083},{"$f":"$Y18","v":21083},21083]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":47461},"FT",0.05,2373.0500000000002,"Get qtys from design",null,null,{"$f":"J51","v":47461},{"$f":"K51","v":47461},{"$f":"L51","v":47461}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21082},"FT",0.25,5270.5,"Get qtys from design",null,null,{"$f":"J54","v":21082},21082,21082]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":42},"EA",200,8400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":42}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":85},"EA",750,63750,"Get qtys from design",null,null,0,{"$f":"K$69","v":51},{"$f":"L$69","v":85}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":34},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":64},"EA",45,2880,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":26},39,64]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":144973.45000000001}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":21},"EA",350,7350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":21}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":21},"EA",50,1050,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":21}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":8625}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":165},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":165},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":198614.38}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":684364.91}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-042","index":44,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-042"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":14},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":15343.650000000001},{"$f":"ROUND(D9/5280,2)","v":2.91},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":14},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":14613},{"$f":"ROUND(D10/5280,2)","v":2.77},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":15343.650000000001},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.91},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":19180},0,15344,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":11508},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},135219,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,11508,11508,11508,null,0,1,0,1,0,0,0,null,0,11508,0,11508,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3836},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},64981.84,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3836,3836,3836,null,0,2,0,1,0,0,0,null,0,7672,0,3836,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":34540},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":11398.2},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":34540},{"$f":"SUM($V$18:$AB$18)","v":34540},{"$f":"SUM($V$18:$AB$18)","v":34540}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":15344},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5063.5200000000004,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15344},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15344},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15344}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":47},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":19},{"$f":"ROUNDUP(K69*0.75,0)","v":28},{"$f":"ROUNDUP(L69*0.75,0)","v":47}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1040,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":10},{"$f":"ROUNDUP(L69*0.25,0)","v":16}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":19994},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},24992.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":17219},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":18119},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":19994}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":4},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},1052,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":4}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":62},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},21700,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":37},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":62}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":25},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":768},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":17725.439999999999},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":768},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":768},768]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":768},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":20497.919999999998},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":768},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":768},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":768}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":307785.42}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":2},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":1100},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":2}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":2},"EA",{"$f":"$J$2*50","v":50},100,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":2}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":340},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},8840,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":340}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":28},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":288},"EA",{"$f":"E160","v":26},7488,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":288}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":27644}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":14},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":1400}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":14}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":14}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":14}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":337929.42}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":288}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":4999},"FT",0.92,4599.08,"Get qtys from design",null,0.25,4305,4530,4999,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":4999},"FT",1.17,5848.83,"Get qtys from design",null,0.25,4305,4530,4999,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":9997},"FT",1.52,15195.44,"Get qtys from design",null,0.5,8610,9060,9997,144,72,null,144,144,144]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":25643.35}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":19180},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":14385},"Get qtys from design",null,null,{"$f":"$W18","v":19180},{"$f":"$W18","v":19180},19180]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":15344},"FT",1.8,27619.200000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":15344},{"$f":"$Y18","v":15344},15344]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":34540},"FT",0.05,1727,"Get qtys from design",null,null,{"$f":"J51","v":34540},{"$f":"K51","v":34540},{"$f":"L51","v":34540}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":15344},"FT",0.25,3836,"Get qtys from design",null,null,{"$f":"J54","v":15344},15344,15344]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":4},"EA",200,800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":4}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":62},"EA",750,46500,"Get qtys from design",null,null,0,{"$f":"K$69","v":37},{"$f":"L$69","v":62}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":25},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":47},"EA",45,2115,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":19},28,47]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":16},"EA",65,1040,"Get qtys from design, can estimate 25% of handholes",null,null,7,10,16]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":100142.2}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":2},"EA",350,700,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":2}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":5},"EA",25,125,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":5}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":2},"EA",50,100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":2}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":925}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":14},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":14},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":136510.54999999999}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":474439.97}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-043","index":45,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-043"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":123},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":20531},{"$f":"ROUND(D9/5280,2)","v":3.89},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":123},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":19280},{"$f":"ROUND(D10/5280,2)","v":3.65},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":287},{"$f":"ROUND(D11/5280,2)","v":0.05},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":20244},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.83},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":25305},0,20244,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":15183},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},178400.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,15183,15183,15183,null,0,1,0,1,0,0,0,null,0,15183,0,15183,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5061},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},85733.34,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5061,5061,5061,null,0,2,0,1,0,0,0,null,0,10122,0,5061,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":45569},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":15037.77},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":45569},{"$f":"SUM($V$18:$AB$18)","v":45569},{"$f":"SUM($V$18:$AB$18)","v":45569}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":20244},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},6680.52,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20244},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20244},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":20244}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":61},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2745,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":25},{"$f":"ROUNDUP(K69*0.75,0)","v":37},{"$f":"ROUNDUP(L69*0.75,0)","v":61}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1365,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":13},{"$f":"ROUNDUP(L69*0.25,0)","v":21}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":26319},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},32898.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":22719},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":23919},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":26319}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":31},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},8153,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":31}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":81},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},28350,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":49},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":81}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":33},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1013},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":23380.04},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1013},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1013},1013]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1013},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":27036.97},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1013},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1013},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1013}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":412305.64}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":287},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},516.6,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":287},{"$f":"$D$11*$J$6","v":287},{"$f":"$D$11*$J$6","v":287}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":1},"EA",{"$f":"$J$2*160","v":160},160,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":1},{"$f":"ROUNDUP((K93/100)*2,0)","v":1},{"$f":"ROUNDUP((L93/100)*2,0)","v":1}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":29},"EA",{"$f":"$E$94","v":2.34},67.86,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":29},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":29},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":29}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":287},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},671.58,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":287},{"$f":"$D$11*$J$6","v":287},{"$f":"$D$11*$J$6","v":287}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":29},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},137.75,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":29},{"$f":"ROUNDUP($D$11*0.1,0)","v":29},{"$f":"ROUNDUP($D$11*0.1,0)","v":29}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":3495.79}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":8800},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":16}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":16},"EA",{"$f":"$J$2*50","v":50},800,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":16}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":558},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},14508,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":558}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":246},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":45456}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":123},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":12300}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":123}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":123}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":123}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":463757.43}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6659},"FT",0.92,6126.28,"Get qtys from design",null,0.25,5759,6059,6659,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6659},"FT",1.17,7791.03,"Get qtys from design",null,0.25,5759,6059,6659,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":13318},"FT",1.52,20243.36,"Get qtys from design",null,0.5,11518,12118,13318,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":34160.67}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":25305},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":18978.75},"Get qtys from design",null,null,{"$f":"$W18","v":25305},{"$f":"$W18","v":25305},25305]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":20244},"FT",1.8,36439.199999999997,"Get qtys from design",null,null,{"$f":"$Y18","v":20244},{"$f":"$Y18","v":20244},20244]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":45569},"FT",0.05,2278.4499999999998,"Get qtys from design",null,null,{"$f":"J51","v":45569},{"$f":"K51","v":45569},{"$f":"L51","v":45569}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":20244},"FT",0.25,5061,"Get qtys from design",null,null,{"$f":"J54","v":20244},20244,20244]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":31},"EA",200,6200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":31}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":81},"EA",750,60750,"Get qtys from design",null,null,0,{"$f":"K$69","v":49},{"$f":"L$69","v":81}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":33},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":61},"EA",45,2745,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":25},37,61]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":21},"EA",65,1365,"Get qtys from design, can estimate 25% of handholes",null,null,9,13,21]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":136492.4}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":16},"EA",350,5600,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":8},"EA",25,200,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":8}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":16},"EA",50,800,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":16}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":6600}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":123},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":123},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":1},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":45},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":1},{"$f":"K92","v":1},{"$f":"L92","v":1}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":180}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":2},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":90},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":2},{"$f":"ROUNDUP(K91/180,0)","v":2},{"$f":"ROUNDUP(L91/180,0)","v":2}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":287},"FT",0.01,2.87,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":287},{"$f":"K91","v":287},{"$f":"L91","v":287}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":287},"FT",0.1,28.7,"Get qtys from design",null,null,{"$f":"J91","v":287},{"$f":"K91","v":287},{"$f":"L91","v":287}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":121.57000000000001}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":187354.64}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":651112.07000000007}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-044","index":46,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-044"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":176},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":17803.350000000002},{"$f":"ROUND(D9/5280,2)","v":3.37},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":176},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":16287},{"$f":"ROUND(D10/5280,2)","v":3.08},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":702},{"$f":"ROUND(D11/5280,2)","v":0.13},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":17101.350000000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.24},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":21379},0,17103,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":12827},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},150717.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,12827,12827,12827,null,0,1,0,1,0,0,0,null,0,12827,0,12827,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4276},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},72435.44,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4276,4276,4276,null,0,2,0,1,0,0,0,null,0,8552,0,4276,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":38502},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":12705.66},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":38502},{"$f":"SUM($V$18:$AB$18)","v":38502},{"$f":"SUM($V$18:$AB$18)","v":38502}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":17102},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5643.66,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17102},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17102},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":17102}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":9},"EA",{"$f":"$J$2*25","v":25},225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":9}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":52},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2340,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":21},{"$f":"ROUNDUP(K69*0.75,0)","v":31},{"$f":"ROUNDUP(L69*0.75,0)","v":52}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":18},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1170,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":7},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":18}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":22277},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},27846.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":19202},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":20177},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":22277}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":43},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},11309,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":43}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":69},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},24150,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":41},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":69}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":28},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":856},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":19756.48},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":856},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":856},856]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":856},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":22846.639999999999},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":856},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":856},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":856}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":353395.38}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":702},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1263.5999999999999,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":702},{"$f":"$D$11*$J$6","v":702},{"$f":"$D$11*$J$6","v":702}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":71},"EA",{"$f":"$E$94","v":2.34},166.14,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":71}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":702},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1642.68,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":702},{"$f":"$D$11*$J$6","v":702},{"$f":"$D$11*$J$6","v":702}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":71},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},337.25,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":71},{"$f":"ROUNDUP($D$11*0.1,0)","v":71},{"$f":"ROUNDUP($D$11*0.1,0)","v":71}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5671.67}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":12100},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":22}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":22},"EA",{"$f":"$J$2*50","v":50},1100,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":22}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":664},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},17264,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":664}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":352},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":51812}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":176},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":17600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":176}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":176}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":176}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":413379.05}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5763},"FT",0.92,5301.96,"Get qtys from design",null,0.25,4994,5238,5763,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5763},"FT",1.17,6742.71,"Get qtys from design",null,0.25,4994,5238,5763,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":11525},"FT",1.52,17518,"Get qtys from design",null,0.5,9988,10475,11525,144,72,null,144,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":29562.67}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":21379},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16034.25},"Get qtys from design",null,null,{"$f":"$W18","v":21379},{"$f":"$W18","v":21379},21379]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":17103},"FT",1.8,30785.4,"Get qtys from design",null,null,{"$f":"$Y18","v":17103},{"$f":"$Y18","v":17103},17103]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":38502},"FT",0.05,1925.1,"Get qtys from design",null,null,{"$f":"J51","v":38502},{"$f":"K51","v":38502},{"$f":"L51","v":38502}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":17102},"FT",0.25,4275.5,"Get qtys from design",null,null,{"$f":"J54","v":17102},17102,17102]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":9},"EA",25,225,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,9,9,9]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":43},"EA",200,8600,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":43}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":69},"EA",750,51750,"Get qtys from design",null,null,0,{"$f":"K$69","v":41},{"$f":"L$69","v":69}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":28},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":52},"EA",45,2340,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":21},31,52]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":18},"EA",65,1170,"Get qtys from design, can estimate 25% of handholes",null,null,7,11,18]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":119505.25}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":22},"EA",350,7700,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":22}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":22},"EA",50,1100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":22}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":9050}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":176},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":176},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":702},"FT",0.01,7.02,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":702},{"$f":"K91","v":702},{"$f":"L91","v":702}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":702},"FT",0.1,70.2,"Get qtys from design",null,null,{"$f":"J91","v":702},{"$f":"K91","v":702},{"$f":"L91","v":702}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":257.22000000000003}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":168400.13999999998}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":581779.18999999994}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-045","index":47,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-045"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":206},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":21940.799999999999},{"$f":"ROUND(D9/5280,2)","v":4.16},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":206},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":20896},{"$f":"ROUND(D10/5280,2)","v":3.96},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":21940.799999999999},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":4.16},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":27428},0,21942,0,12,12]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":16456},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},193358,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,16456,16456,16456,null,0,1,0,1,0,0,0,null,0,16456,0,16456,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":5486},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},92932.84,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,5486,5486,5486,null,0,2,0,1,0,0,0,null,0,10972,0,5486,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":6},6,6,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,6,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":6},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":750},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,6]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":6},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":600},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,6,6,6,null,0,0,0,0,0,1,0,null,0,0,0,0,0,6,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":49394},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":16300.02},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":49394},{"$f":"SUM($V$18:$AB$18)","v":49394},{"$f":"SUM($V$18:$AB$18)","v":49394}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":21941},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},7240.53,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21941},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21941},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":21941}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":11},"EA",{"$f":"$J$2*25","v":25},275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":11}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":66},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":27},{"$f":"ROUNDUP(K69*0.75,0)","v":40},{"$f":"ROUNDUP(L69*0.75,0)","v":66}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":22},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1430,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":9},{"$f":"ROUNDUP(K69*0.25,0)","v":14},{"$f":"ROUNDUP(L69*0.25,0)","v":22}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":28541},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},35676.25,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":24566},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":25916},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":28541}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":52},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},13676,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":52}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":88},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},30800,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":53},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":88}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":35},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1098},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":25341.84},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1098},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1098},1098]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1098},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":29305.62},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1098},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1098},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1098}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":452006.10000000003}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":26},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":14300},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":5},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":5},{"$f":"ROUNDUP($F$8/8,0)","v":26}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":26},"EA",{"$f":"$J$2*50","v":50},1300,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":5},{"$f":"K157","v":5},{"$f":"L157","v":26}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1036},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},26936,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":540},{"$f":"(K159*$N$218)*I160","v":540},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1036}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":412},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":66224}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":206},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":20600}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":206}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":206}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":206}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":520730.10000000003}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":7136},"FT",0.92,6565.12,"Get qtys from design",null,0.25,6142,6479,7136,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":7136},"FT",1.17,8349.1200000000008,"Get qtys from design",null,0.25,6142,6479,7136,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":14271},"FT",1.52,21691.919999999998,"Get qtys from design",null,0.5,12283,12958,14271,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":36606.160000000003}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":27428},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":20571},"Get qtys from design",null,null,{"$f":"$W18","v":27428},{"$f":"$W18","v":27428},27428]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":21942},"FT",1.8,39495.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":21942},{"$f":"$Y18","v":21942},21942]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":49394},"FT",0.05,2469.6999999999998,"Get qtys from design",null,null,{"$f":"J51","v":49394},{"$f":"K51","v":49394},{"$f":"L51","v":49394}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":21941},"FT",0.25,5485.25,"Get qtys from design",null,null,{"$f":"J54","v":21941},21941,21941]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":11},"EA",25,275,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,11,11,11]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":52},"EA",200,10400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":52}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":88},"EA",750,66000,"Get qtys from design",null,null,0,{"$f":"K$69","v":53},{"$f":"L$69","v":88}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":35},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":66},"EA",45,2970,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":27},40,66]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":22},"EA",65,1430,"Get qtys from design, can estimate 25% of handholes",null,null,9,14,22]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":12},null,20,240,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":12},null,20,240,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":12},null,100,1200,null,null,null,{"$f":"$AA$18","v":12},{"$f":"$AA$18","v":12},12]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":12},null,100,1200,null,null,null,{"$f":"$AB$18","v":12},{"$f":"$AB$18","v":12},12]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":151976.54999999999}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":23},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":5},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":26},"EA",350,9100,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":15},"EA",25,375,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":15}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":26},"EA",50,1300,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":26}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":6},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":5},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":10775}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":206},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":209157.71}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":729887.81}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-046","index":48,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-046"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":190},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":28887.9},{"$f":"ROUND(D9/5280,2)","v":5.47},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":190},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":25878},{"$f":"ROUND(D10/5280,2)","v":4.9000000000000004},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1716},{"$f":"ROUND(D11/5280,2)","v":0.33},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":27171.9},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":5.15},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":33965},0,27172,0,14,14]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":20379},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},239453.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,20379,20379,20379,null,0,1,0,1,0,0,0,null,0,20379,0,20379,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":6793},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},115073.42,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,6793,6793,6793,null,0,2,0,1,0,0,0,null,0,13586,0,6793,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":7},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":875},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},7,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,7]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":7},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":700},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":7},7,7,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,7,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":7},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":875},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,7,7,7,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,7]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":7},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":700},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,7,7,7,null,0,0,0,0,0,1,0,null,0,0,0,0,0,7,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":61165},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":20184.45},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":61165},{"$f":"SUM($V$18:$AB$18)","v":61165},{"$f":"SUM($V$18:$AB$18)","v":61165}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":27172},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},8966.76,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":27172},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":27172},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":27172}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":14},"EA",{"$f":"$J$2*25","v":25},350,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":14},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":14},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":14}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":82},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},3690,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":33},{"$f":"ROUNDUP(K69*0.75,0)","v":49},{"$f":"ROUNDUP(L69*0.75,0)","v":82}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":28},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1820,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":11},{"$f":"ROUNDUP(K69*0.25,0)","v":17},{"$f":"ROUNDUP(L69*0.25,0)","v":28}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":35347},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},44183.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":30472},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":32047},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":35347}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":45},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},11835,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":45}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":109},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},38150,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":65},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":109}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":44},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1359},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":31365.72},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1359},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1359},1359]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1359},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":36271.71},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1359},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1359},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1359}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":554494.05999999994}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":3},"EA",{"$f":"$J$2*250","v":250},750,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":3}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1716},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},3088.8,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1716},{"$f":"$D$11*$J$6","v":1716},{"$f":"$D$11*$J$6","v":1716}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":4},"EA",{"$f":"$J$2*160","v":160},640,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":4},{"$f":"ROUNDUP((K93/100)*2,0)","v":4},{"$f":"ROUNDUP((L93/100)*2,0)","v":4}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":172},"EA",{"$f":"$E$94","v":2.34},402.48,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":172},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":172},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":172}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1716},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},4015.44,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1716},{"$f":"$D$11*$J$6","v":1716},{"$f":"$D$11*$J$6","v":1716}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":172},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},817,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":172},{"$f":"ROUNDUP($D$11*0.1,0)","v":172},{"$f":"ROUNDUP($D$11*0.1,0)","v":172}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":11965.720000000001}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":24},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":13200},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":6},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":6},{"$f":"ROUNDUP($F$8/8,0)","v":24}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":24},"EA",{"$f":"$J$2*50","v":50},1200,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":6},{"$f":"K157","v":6},{"$f":"L157","v":24}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":692},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},17992,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":648},{"$f":"(K159*$N$218)*I160","v":648},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":692}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":380},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":53740}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":190},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":19000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":190}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":190}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":190}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":622699.77999999991}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":9309},"FT",0.92,8564.2800000000007,"Get qtys from design",null,0.25,8090,8484,9309,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":9309},"FT",1.17,10891.53,"Get qtys from design",null,0.25,8090,8484,9309,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":18618},"FT",1.52,28299.360000000001,"Get qtys from design",null,0.5,16180,16968,18618,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":47755.17}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":33965},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":25473.75},"Get qtys from design",null,null,{"$f":"$W18","v":33965},{"$f":"$W18","v":33965},33965]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":27172},"FT",1.8,48909.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":27172},{"$f":"$Y18","v":27172},27172]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":61165},"FT",0.05,3058.25,"Get qtys from design",null,null,{"$f":"J51","v":61165},{"$f":"K51","v":61165},{"$f":"L51","v":61165}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":27172},"FT",0.25,6793,"Get qtys from design",null,null,{"$f":"J54","v":27172},27172,27172]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":14},"EA",25,350,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,14,14,14]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":45},"EA",200,9000,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":45}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":109},"EA",750,81750,"Get qtys from design",null,null,0,{"$f":"K$69","v":65},{"$f":"L$69","v":109}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":44},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":82},"EA",45,3690,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":33},49,82]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":28},"EA",65,1820,"Get qtys from design, can estimate 25% of handholes",null,null,11,17,28]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":14},null,20,280,null,null,null,{"$f":"$AA$18","v":14},{"$f":"$AA$18","v":14},14]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":14},null,20,280,null,null,null,{"$f":"$AB$18","v":14},{"$f":"$AB$18","v":14},14]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":14},null,100,1400,null,null,null,{"$f":"$AA$18","v":14},{"$f":"$AA$18","v":14},14]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":14},null,100,1400,null,null,null,{"$f":"$AB$18","v":14},{"$f":"$AB$18","v":14},14]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":184204.6}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":27},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":6},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":24},"EA",350,8400,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":10},"EA",25,250,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":10}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":24},"EA",50,1200,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":24}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":7},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":6},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":9850}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":190},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":190},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":4},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":180},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":4},{"$f":"K92","v":4},{"$f":"L92","v":4}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":450}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":10},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":450},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":10},{"$f":"ROUNDUP(K91/180,0)","v":10},{"$f":"ROUNDUP(L91/180,0)","v":10}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1716},"FT",0.01,17.16,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1716},{"$f":"K91","v":1716},{"$f":"L91","v":1716}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1716},"FT",0.1,171.6,"Get qtys from design",null,null,{"$f":"J91","v":1716},{"$f":"K91","v":1716},{"$f":"L91","v":1716}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":638.76}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":252698.53000000003}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":875398.30999999994}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-047","index":49,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-047"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-048","index":50,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-048"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-049","index":51,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-049"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":164},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":19334.331000000002},{"$f":"ROUND(D9/5280,2)","v":3.66},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":164},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":17162.22},{"$f":"ROUND(D10/5280,2)","v":3.25},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":1314},{"$f":"ROUND(D11/5280,2)","v":0.25},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":18020.331000000002},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":3.41},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":22528},0,18022,0,10,10]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":13516},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},158813,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,13516,13516,13516,null,0,1,0,1,0,0,0,null,0,13516,0,13516,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":4506},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},76331.64,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,4506,4506,4506,null,0,2,0,1,0,0,0,null,0,9012,0,4506,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":5},5,5,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,5,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":5},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":625},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,5]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":5},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,5,5,5,null,0,0,0,0,0,1,0,null,0,0,0,0,0,5,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":40570},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":13388.1},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":40570},{"$f":"SUM($V$18:$AB$18)","v":40570},{"$f":"SUM($V$18:$AB$18)","v":40570}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":18021},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},5946.93,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18021},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18021},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":18021}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":10},"EA",{"$f":"$J$2*25","v":25},250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":10}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":55},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":22},{"$f":"ROUNDUP(K69*0.75,0)","v":33},{"$f":"ROUNDUP(L69*0.75,0)","v":55}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":19},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1235,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":8},{"$f":"ROUNDUP(K69*0.25,0)","v":11},{"$f":"ROUNDUP(L69*0.25,0)","v":19}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":23496},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},29370,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":20196},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":21246},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":23496}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":39},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},10257,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":39}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":73},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},25550,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":43},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":73}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":29},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":902},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":20818.16},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":902},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":902},902]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":902},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":24074.38},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":902},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":902},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":902}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":370759.21}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":2},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":350},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},2]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":2},"EA",{"$f":"$J$2*250","v":250},500,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":2}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":1314},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},2365.1999999999998,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":1314},{"$f":"$D$11*$J$6","v":1314},{"$f":"$D$11*$J$6","v":1314}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":3},"EA",{"$f":"$J$2*160","v":160},480,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":3},{"$f":"ROUNDUP((K93/100)*2,0)","v":3},{"$f":"ROUNDUP((L93/100)*2,0)","v":3}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":132},"EA",{"$f":"$E$94","v":2.34},308.88,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":132},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":132},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":132}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":1314},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},3074.76,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":1314},{"$f":"$D$11*$J$6","v":1314},{"$f":"$D$11*$J$6","v":1314}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":132},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},627,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":132},{"$f":"ROUNDUP($D$11*0.1,0)","v":132},{"$f":"ROUNDUP($D$11*0.1,0)","v":132}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":2},"EA",{"$f":"$J$2*385","v":385},770,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":2}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":9607.84}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":21},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":11550},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":21}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":21},"EA",{"$f":"$J$2*50","v":50},1050,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":21}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":640},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},16640,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":640}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":328},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":432},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":50588}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":164},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":16400}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":164}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":164}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":164}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":433455.05000000005}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":432},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":6236},"FT",0.92,5737.12,"Get qtys from design",null,0.25,5411,5673,6236,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":6236},"FT",1.17,7296.12,"Get qtys from design",null,0.25,5411,5673,6236,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":12471},"FT",1.52,18955.919999999998,"Get qtys from design",null,0.5,10821,11346,12471,144,72,null,288,288,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":31989.159999999996}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":22528},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":16896},"Get qtys from design",null,null,{"$f":"$W18","v":22528},{"$f":"$W18","v":22528},22528]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":18022},"FT",1.8,32439.599999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":18022},{"$f":"$Y18","v":18022},18022]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":40570},"FT",0.05,2028.5,"Get qtys from design",null,null,{"$f":"J51","v":40570},{"$f":"K51","v":40570},{"$f":"L51","v":40570}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":18021},"FT",0.25,4505.25,"Get qtys from design",null,null,{"$f":"J54","v":18021},18021,18021]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":10},"EA",25,250,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,10,10,10]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":39},"EA",200,7800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":39}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":73},"EA",750,54750,"Get qtys from design",null,null,0,{"$f":"K$69","v":43},{"$f":"L$69","v":73}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":29},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":55},"EA",45,2475,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":22},33,55]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":19},"EA",65,1235,"Get qtys from design, can estimate 25% of handholes",null,null,8,11,19]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":10},null,20,200,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":10},null,20,200,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":10},null,100,1000,null,null,null,{"$f":"$AA$18","v":10},{"$f":"$AA$18","v":10},10]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":10},null,100,1000,null,null,null,{"$f":"$AB$18","v":10},{"$f":"$AB$18","v":10},10]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":124779.35}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":21},"EA",350,7350,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":21}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":21},"EA",50,1050,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":21}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":8625}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":164},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":164},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":3},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":135},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":3},{"$f":"K92","v":3},{"$f":"L92","v":3}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":2},"EA",125,250,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":2},2,2]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":2},"EA",10,20,"Match Down Guy Qty",null,null,2,2,2]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":405}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":8},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":360},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":8},{"$f":"ROUNDUP(K91/180,0)","v":8},{"$f":"ROUNDUP(L91/180,0)","v":8}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":1314},"FT",0.01,13.14,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":1314},{"$f":"K91","v":1314},{"$f":"L91","v":1314}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":1314},"FT",0.1,131.4,"Get qtys from design",null,null,{"$f":"J91","v":1314},{"$f":"K91","v":1314},{"$f":"L91","v":1314}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":504.53999999999996}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":176103.05000000002}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":609558.10000000009}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-050","index":52,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-050"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":160},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":15812.7},{"$f":"ROUND(D9/5280,2)","v":2.99},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":160},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":14374},{"$f":"ROUND(D10/5280,2)","v":2.72},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":720},{"$f":"ROUND(D11/5280,2)","v":0.14000000000000001},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":15092.7},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.86},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":18868},0,15094,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":11320},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},133010,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,11320,11320,11320,null,0,1,0,1,0,0,0,null,0,11320,0,11320,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3774},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},63931.56,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3774,3774,3774,null,0,2,0,1,0,0,0,null,0,7548,0,3774,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":33978},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":11212.74},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":33978},{"$f":"SUM($V$18:$AB$18)","v":33978},{"$f":"SUM($V$18:$AB$18)","v":33978}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":15093},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},4980.6899999999996,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15093},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15093},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":15093}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":46},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},2070,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":18},{"$f":"ROUNDUP(K69*0.75,0)","v":27},{"$f":"ROUNDUP(L69*0.75,0)","v":46}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":16},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},1040,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":6},{"$f":"ROUNDUP(K69*0.25,0)","v":9},{"$f":"ROUNDUP(L69*0.25,0)","v":16}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":19668},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},24585,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":16893},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":17793},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":19668}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":39},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},10257,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":39}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":61},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},21350,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":36},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":61}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":24},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":755},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":17425.400000000001},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":755},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":755},755]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":755},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":20150.95},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":755},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":755},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":755}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":312013.34000000003}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":720},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},1296,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":720},{"$f":"$D$11*$J$6","v":720},{"$f":"$D$11*$J$6","v":720}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":2},"EA",{"$f":"$J$2*160","v":160},320,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":2},{"$f":"ROUNDUP((K93/100)*2,0)","v":2},{"$f":"ROUNDUP((L93/100)*2,0)","v":2}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":72},"EA",{"$f":"$E$94","v":2.34},168.48,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":72},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":72},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":72}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":720},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},1684.8,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":720},{"$f":"$D$11*$J$6","v":720},{"$f":"$D$11*$J$6","v":720}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":72},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},342,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":72},{"$f":"ROUNDUP($D$11*0.1,0)","v":72},{"$f":"ROUNDUP($D$11*0.1,0)","v":72}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":5753.28}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":20},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":11000},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":4},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":4},{"$f":"ROUNDUP($F$8/8,0)","v":20}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":20},"EA",{"$f":"$J$2*50","v":50},1000,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":4},{"$f":"K157","v":4},{"$f":"L157","v":20}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":632},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},16432,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":432},{"$f":"(K159*$N$218)*I160","v":432},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":632}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":320},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":432},"EA",{"$f":"E160","v":26},11232,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":432}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":49780}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":160},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":16000}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":160}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":160}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":160}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":370046.62000000005}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":432}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":5115},"FT",0.92,4705.8,"Get qtys from design",null,0.25,4422,4647,5115,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":5115},"FT",1.17,5984.55,"Get qtys from design",null,0.25,4422,4647,5115,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":10230},"FT",1.52,15549.6,"Get qtys from design",null,0.5,8843,9293,10230,144,72,null,144,144,288]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":26239.95}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":18868},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":14151},"Get qtys from design",null,null,{"$f":"$W18","v":18868},{"$f":"$W18","v":18868},18868]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":15094},"FT",1.8,27169.200000000001,"Get qtys from design",null,null,{"$f":"$Y18","v":15094},{"$f":"$Y18","v":15094},15094]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":33978},"FT",0.05,1698.9,"Get qtys from design",null,null,{"$f":"J51","v":33978},{"$f":"K51","v":33978},{"$f":"L51","v":33978}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":15093},"FT",0.25,3773.25,"Get qtys from design",null,null,{"$f":"J54","v":15093},15093,15093]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":39},"EA",200,7800,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":39}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":61},"EA",750,45750,"Get qtys from design",null,null,0,{"$f":"K$69","v":36},{"$f":"L$69","v":61}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":24},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":46},"EA",45,2070,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":18},27,46]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":16},"EA",65,1040,"Get qtys from design, can estimate 25% of handholes",null,null,6,9,16]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":105572.35}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":18},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":4},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":20},"EA",350,7000,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":20}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":9},"EA",25,225,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":9}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":20},"EA",50,1000,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":20}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":5},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":4},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":8225}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":160},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":160},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":2},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":90},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":2},{"$f":"K92","v":2},{"$f":"L92","v":2}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":225}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":4},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":180},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":4},{"$f":"ROUNDUP(K91/180,0)","v":4},{"$f":"ROUNDUP(L91/180,0)","v":4}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":720},"FT",0.01,7.2,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":720},{"$f":"K91","v":720},{"$f":"L91","v":720}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":720},"FT",0.1,72,"Get qtys from design",null,null,{"$f":"J91","v":720},{"$f":"K91","v":720},{"$f":"L91","v":720}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":259.2}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":150321.50000000003}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":520368.12000000011}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-051","index":53,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-051"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":264},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":34021.300000000003},{"$f":"ROUND(D9/5280,2)","v":6.44},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":264},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":32046},{"$f":"ROUND(D10/5280,2)","v":6.07},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":373},{"$f":"ROUND(D11/5280,2)","v":7.0000000000000007E-2},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":33648.300000000003},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":6.37},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":42063},0,33650,0,18,18]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":25237},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},296534.75,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,25237,25237,25237,null,0,1,0,1,0,0,0,null,0,25237,0,25237,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":8413},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},142516.22,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,8413,8413,8413,null,0,2,0,1,0,0,0,null,0,16826,0,8413,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":9},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":1125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},9,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,9]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":9},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":900},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":9},9,9,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,9,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":9},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":1125},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,9,9,9,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,9]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":9},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":900},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,9,9,9,null,0,0,0,0,0,1,0,null,0,0,0,0,0,9,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":75749},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":24997.17},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":75749},{"$f":"SUM($V$18:$AB$18)","v":75749},{"$f":"SUM($V$18:$AB$18)","v":75749}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":33649},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},11104.17,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":33649},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":33649},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":33649}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":17},"EA",{"$f":"$J$2*25","v":25},425,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":17},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":17},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":17}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":102},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},4590,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":41},{"$f":"ROUNDUP(K69*0.75,0)","v":61},{"$f":"ROUNDUP(L69*0.75,0)","v":102}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":34},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},2210,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":14},{"$f":"ROUNDUP(K69*0.25,0)","v":21},{"$f":"ROUNDUP(L69*0.25,0)","v":34}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":43774},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},54717.5,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":37699},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":39724},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":43774}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":66},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},17358,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":66}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":135},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},47250,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":81},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":135}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":54},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":1683},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":38843.64},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1683},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":1683},1683]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":1683},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":44919.27},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1683},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1683},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":1683}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":689515.72}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":1},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":175},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":1},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":1},1]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":1},"EA",{"$f":"$J$2*250","v":250},250,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":1}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":373},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},671.4,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":373},{"$f":"$D$11*$J$6","v":373},{"$f":"$D$11*$J$6","v":373}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":1},"EA",{"$f":"$J$2*160","v":160},160,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":1},{"$f":"ROUNDUP((K93/100)*2,0)","v":1},{"$f":"ROUNDUP((L93/100)*2,0)","v":1}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":38},"EA",{"$f":"$E$94","v":2.34},88.92,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":38},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":38},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":38}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":373},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},872.82,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":373},{"$f":"$D$11*$J$6","v":373},{"$f":"$D$11*$J$6","v":373}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":38},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},180.5,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":38},{"$f":"ROUNDUP($D$11*0.1,0)","v":38},{"$f":"ROUNDUP($D$11*0.1,0)","v":38}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":1},"EA",{"$f":"$J$2*308","v":308},308,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":1}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":1},"EA",{"$f":"$J$2*385","v":385},385,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":1}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":1},"EA",{"$f":"$J$2*193","v":193},193,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":1},1,1]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":1},"EA",{"$f":"$J$2*170","v":170},170,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":1},"EA",{"$f":"$J$2*461","v":461},461,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,1,1,1]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":3915.6400000000003}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":33},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":18150},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":7},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":7},{"$f":"ROUNDUP($F$8/8,0)","v":33}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":33},"EA",{"$f":"$J$2*50","v":50},1650,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":7},{"$f":"K157","v":7},{"$f":"L157","v":33}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":1152},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},29952,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":756},{"$f":"(K159*$N$218)*I160","v":756},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":1152}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":528},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":624},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},4680,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":624}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":720},"EA",{"$f":"E160","v":26},18720,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":432},{"$f":"Q218","v":720},{"$f":"R218","v":720}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":80928}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":2}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":264},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":26400}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":264}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":264}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":264}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":776859.36}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":432},{"$f":"SUM(Q219:Q229)","v":720},{"$f":"SUM(R219:R229)","v":720}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":11047},"FT",0.92,10163.24,"Get qtys from design",null,0.25,9528,10034,11047,48,12,null,48,96,96]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":11047},"FT",1.17,12924.99,"Get qtys from design",null,0.25,9528,10034,11047,96,24,null,96,192,192]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":22093},"FT",1.52,33581.360000000001,"Get qtys from design",null,0.5,19055,20068,22093,144,72,null,288,432,432]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":56669.59}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":42063},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":31547.25},"Get qtys from design",null,null,{"$f":"$W18","v":42063},{"$f":"$W18","v":42063},42063]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":33650},"FT",1.8,60570,"Get qtys from design",null,null,{"$f":"$Y18","v":33650},{"$f":"$Y18","v":33650},33650]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":75749},"FT",0.05,3787.45,"Get qtys from design",null,null,{"$f":"J51","v":75749},{"$f":"K51","v":75749},{"$f":"L51","v":75749}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":33649},"FT",0.25,8412.25,"Get qtys from design",null,null,{"$f":"J54","v":33649},33649,33649]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":17},"EA",25,425,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,17,17,17]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":66},"EA",200,13200,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":66}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":135},"EA",750,101250,"Get qtys from design",null,null,0,{"$f":"K$69","v":81},{"$f":"L$69","v":135}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":54},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":102},"EA",45,4590,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":41},61,102]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":34},"EA",65,2210,"Get qtys from design, can estimate 25% of handholes",null,null,14,21,34]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":18},null,20,360,null,null,null,{"$f":"$AA$18","v":18},{"$f":"$AA$18","v":18},18]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":18},null,20,360,null,null,null,{"$f":"$AB$18","v":18},{"$f":"$AB$18","v":18},18]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":18},null,100,1800,null,null,null,{"$f":"$AA$18","v":18},{"$f":"$AA$18","v":18},18]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":18},null,100,1800,null,null,null,{"$f":"$AB$18","v":18},{"$f":"$AB$18","v":18},18]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":230311.95}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":7},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":32},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":7},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":33},"EA",350,11550,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":33}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":16},"EA",25,400,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":16}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":33},"EA",50,1650,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":33}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":7},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":8},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":7},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":13600}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":2}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":4}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":264},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":264},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":1},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":45},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":1},{"$f":"K92","v":1},{"$f":"L92","v":1}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":1},"EA",125,125,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":1},1,1]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":1},"EA",10,10,"Match Down Guy Qty",null,null,1,1,1]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":180}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":3},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":135},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":3},{"$f":"ROUNDUP(K91/180,0)","v":3},{"$f":"ROUNDUP(L91/180,0)","v":3}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":373},"FT",0.01,3.73,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":373},{"$f":"K91","v":373},{"$f":"L91","v":373}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":373},"FT",0.1,37.299999999999997,"Get qtys from design",null,null,{"$f":"J91","v":373},{"$f":"K91","v":373},{"$f":"L91","v":373}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":176.02999999999997}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":310737.57000000007}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":1087596.9300000002}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-052","index":54,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-052"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":67},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":14196},{"$f":"ROUND(D9/5280,2)","v":2.69},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":67},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":13520},{"$f":"ROUND(D10/5280,2)","v":2.56},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":0},{"$f":"ROUND(D11/5280,2)","v":0},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":"          -  "},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":14196},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":2.69},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":0},{"$f":"SUM(W19:W50)","v":17745},0,14196,0,8,8]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":0},{"$f":"$J19","v":0},{"$f":"$J19","v":0},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":0},{"$f":"O19*$J19","v":0},0,0,0,0,0]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":0},{"$f":"$J20","v":0},0,null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":0},0,0,0,0,0,0]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":10647},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},125102.25,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,10647,10647,10647,null,0,1,0,1,0,0,0,null,0,10647,0,10647,0,0,0]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":3549},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},60120.06,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,3549,3549,3549,null,0,2,0,1,0,0,0,null,0,7098,0,3549,0,0,0]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,2,0,0,0,null,0,0,0,0,0,0,0]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,1,0,3,0,0,0,null,0,0,0,0,0,0,0]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,2,0,3,0,0,0,null,0,0,0,0,0,0,0]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,0,0,1,0,0,null,0,0,0,0,0,0,0]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,1,0,0,0,0,null,0,0,0,0,0,0,0]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,2,0,0,0,0,null,0,0,0,0,0,0,0]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,0,0,0,null,0,0,4,0,0,0,0,null,0,0,0,0,0,0,0]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":0},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":0},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":0},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,0,0,0,null,1,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":0},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,1,0,0,0,null,0,0,0,0,0,0,0]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":0},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,2,0,0,0,null,0,0,0,0,0,0,0]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":0},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,3,0,0,0,null,0,0,0,0,0,0,0]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":0},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":0},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,0,0,0,null,0,0,3,0,0,0,0,null,0,0,0,0,0,0,0]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":0},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,0,0,0,null,0,0,0,4,0,0,0,null,0,0,0,0,0,0,0]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":4},4,4,null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":0},0,0,0,0,4,0]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":4},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":500},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,0,1,null,0,0,0,0,0,0,4]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":4},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":400},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,4,4,4,null,0,0,0,0,0,1,0,null,0,0,0,0,0,4,0]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":31957},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":10545.81},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":31957},{"$f":"SUM($V$18:$AB$18)","v":31957},{"$f":"SUM($V$18:$AB$18)","v":31957}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":0},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0},{"$f":"ROUNDUP($F$13*$D$10,0)","v":0}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":14196},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},4684.68,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14196},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14196},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":14196}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":8},"EA",{"$f":"$J$2*25","v":25},200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":8}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":43},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},1935,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":18},{"$f":"ROUNDUP(K69*0.75,0)","v":26},{"$f":"ROUNDUP(L69*0.75,0)","v":43}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":15},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},975,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":6},{"$f":"ROUNDUP(K69*0.25,0)","v":9},{"$f":"ROUNDUP(L69*0.25,0)","v":15}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":18471},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},23088.75,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":15921},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":16746},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":18471}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":0},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":0}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":17},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},4471,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":17}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":57},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},19950,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":34},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":57}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":23},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":710},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":16386.8},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":710},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":710},710]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":710},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":18949.900000000001},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":710},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":710},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":710}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":288209.25}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":0},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":0}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":0},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":0},{"$f":"ROUNDUP((K93/100)*2,0)","v":0},{"$f":"ROUNDUP((L93/100)*2,0)","v":0}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":0},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":0}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0},{"$f":"$D$11*$J$6","v":0}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0},{"$f":"ROUNDUP($D$11*0.1,0)","v":0}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":0},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":0}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":0},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":0}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":0},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":0},0,0]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":0},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":0},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,0,0,0]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":0},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*$J$5","v":0},{"$f":"$D$11*1.25*$J$5","v":0}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":0}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":0},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":0}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":9},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":4950},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":3},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":3},{"$f":"ROUNDUP($F$8/8,0)","v":9}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":9},"EA",{"$f":"$J$2*50","v":50},450,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":3},{"$f":"K157","v":3},{"$f":"L157","v":9}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":446},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},11596,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":324},{"$f":"(K159*$N$218)*I160","v":324},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":446}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":216},"EA",{"$f":"E160","v":26},5616,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":216},{"$f":"$F$8*2","v":134},{"$f":"(L181*$N$218)","v":216}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":312},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},2340,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":312}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":216},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},2160,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":216},0,{"$f":"$N$218*L181","v":216}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":288},"EA",{"$f":"E160","v":26},7488,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":288},{"$f":"Q218","v":288},{"$f":"R218","v":288}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":34600}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":1}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":2},{"$f":"$F$8","v":67},{"$f":"ROUNDUP($F$8/10000,0)*2","v":2}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":6700}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":67}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":67}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":67}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":325309.25}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":288},{"$f":"SUM(Q219:Q229)","v":288},{"$f":"SUM(R219:R229)","v":288}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":0},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":0},0,0,2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":0},0,0]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":0},"FT",0.5,0,"Get qtys from design",null,0,0,0,0,12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,0,0,0]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":0},"FT",0.66,0,"Get qtys from design",null,0,0,0,0,24,0,null,0,0,0]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":4618},"FT",0.92,4248.5600000000004,"Get qtys from design",null,0.25,3981,4187,4618,48,12,null,48,48,48]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":4618},"FT",1.17,5403.06,"Get qtys from design",null,0.25,3981,4187,4618,96,24,null,96,96,96]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":9236},"FT",1.52,14038.72,"Get qtys from design",null,0.5,7961,8373,9236,144,72,null,144,144,144]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":0},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":0},0,0,216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":0},0,0]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":0},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":0},0,0,288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":0},0,0]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":0},"FT",4.0999999999999996,0,"Get qtys from design",null,0,0,0,0,432,0,null,0,0,0]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":0},"FT",6.25,0,"Get qtys from design",null,0,0,0,0,864,0,null,0,0,0]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":0},"FT",0.18,0,"Get qtys from design",null,0,0,0,0,2,0,null,0,0,0]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":23690.34}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":17745},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":13308.75},"Get qtys from design",null,null,{"$f":"$W18","v":17745},{"$f":"$W18","v":17745},17745]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":0},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":0},{"$f":"$X18","v":0},0]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":14196},"FT",1.8,25552.799999999999,"Get qtys from design",null,null,{"$f":"$Y18","v":14196},{"$f":"$Y18","v":14196},14196]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":0},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":0},{"$f":"$Z18","v":0},0]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":0},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":0},{"$f":"$V18","v":0},0]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":31957},"FT",0.05,1597.85,"Get qtys from design",null,null,{"$f":"J51","v":31957},{"$f":"K51","v":31957},{"$f":"L51","v":31957}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":14196},"FT",0.25,3549,"Get qtys from design",null,null,{"$f":"J54","v":14196},14196,14196]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":8},"EA",25,200,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,8,8,8]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":17},"EA",200,3400,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":17}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":57},"EA",750,42750,"Get qtys from design",null,null,0,{"$f":"K$69","v":34},{"$f":"L$69","v":57}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":23},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":43},"EA",45,1935,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":18},26,43]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":15},"EA",65,975,"Get qtys from design, can estimate 25% of handholes",null,null,6,9,15]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":8},null,20,160,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":8},null,20,160,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":8},null,100,800,null,null,null,{"$f":"$AA$18","v":8},{"$f":"$AA$18","v":8},8]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":8},null,100,800,null,null,null,{"$f":"$AB$18","v":8},{"$f":"$AB$18","v":8},8]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":95188.4}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":3},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":14},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":3},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":9},"EA",350,3150,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":9}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":7},"EA",25,175,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":7}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":9},"EA",50,450,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":9}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":3},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":4},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":3},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":3775}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":0},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":0}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":1}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":1}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":2}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":67},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":4},0,{"$f":"L181*2","v":4}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":67},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":0},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":0},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":0},0,0]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":0},"EA",10,0,"Match Down Guy Qty",null,null,0,0,0]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":0},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":0},{"$f":"ROUNDUP(K91/180,0)","v":0},{"$f":"ROUNDUP(L91/180,0)","v":0}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":0},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":0},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":0},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":0}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":0},{"$f":"K$116","v":0},{"$f":"L$116","v":0}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":0},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":0},{"$f":"K$117","v":0},{"$f":"L$117","v":0}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":132453.74}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":457762.99}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-053","index":55,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-053"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"DIST-054","index":56,"n_rows":506,"n_cols":28,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["[CLIENT NAME] - FIBER CONSTRUCTION PROJECT - ATTACHMENT X: PRICING PROPOSAL FORM",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,256)","v":"DIST-054"}]
[null,"Contractor:"," ",null,null,null,null,null,{"$f":"IFERROR(IF(D14>=0,D14,0),0)","v":0},{"$f":"1+(L2)","v":1},null,{"$f":"IF(I2<10,I2,0)","v":0}]
[null,"Contact Name/Position:",null,null,null,null,null,null,0.3,{"$f":"IF($D$14=\"Urban\",$K$3,0.01)","v":0.01},0.15,{"$f":"IF($F$14=\"Prevailing Wage\",I3,0)","v":0}]
[null,"Email:"]
[null,"Phone:",null,null,null,null,null,null,"ADSS",{"$f":"IFERROR(IF($F$14=\"ADSS\",1,0),0)","v":0}]
[null,null,null,null,null,null,null,null,"Strand/Lash",{"$f":"IF($J$5=0,1,0)","v":1}]
["Items with listed quantities are included in the current design, but [CLIENT NAME] requests costs for all the items should the item be needed due to design alterations.  All proposed unit costs must be guaranteed for the term of the project unless expressly agreed upon by [CLIENT NAME]."]
[null,null,"BB, Lateral, PON (This is for HLD estimates, this does not matter for LLD): ","PON","Mileage",{"$f":"SUM(F9:F11)","v":{"$error":"#REF!"}},"Total Passings"]
[null,null,"Total Design with underground overbuild % (F12) Footage/Miles: ",{"$f":"D11+(D10*(1+F12))","v":{"$error":"#REF!"}},{"$f":"ROUND(D9/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,4,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Residential"]
[null,null,"Buried: ",{"$f":"INDEX(Summary!$B$1:$BA$15,2,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D10/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,5,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Business"]
[null,null,"Aerial: ",{"$f":"INDEX(Summary!$B$1:$BA$15,3,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},{"$f":"ROUND(D11/5280,2)","v":{"$error":"#REF!"}},{"$f":"INDEX(Summary!$B$1:$BA$15,6,MATCH($I$1,Summary!$1:$1,0)-1)","v":{"$error":"#REF!"}},"Anchor"]
[null,null,"Region for unit pricing ","MidWest","Actual Buried",0.05,"Underground overbuild percentage (If using centerline for PON assume 75%)"]
[null,null,"Use MST's? (Only changes PON estimates) ","No MST ",{"$f":"D10*(1+F12)","v":{"$error":"#REF!"}},0,"Rock Percentage"]
[null,null,"Labor Rate Adjustment (Use this if you want to add additional costs to wage i.e. prevailing wage ~30%)",0,{"$f":"ROUND(E13/5280,2)","v":{"$error":"#REF!"}},"Strand and Lash","Aerial (Strand and Lash or ADSS)"]
["UNIT  PRICING ",null,null,null,null,null,null,null,null,"HLD estimates"]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form.",null,null,null,null,null,null,null,"Percentage","BB","Lateral","GPON"]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes",null,null,null,null,null,null,"micro","1\"","1.25\"","2\"","4\"","6\"","8\"",null,{"$f":"CONCATENATE(N17,\" len\")","v":"micro len"},{"$f":"CONCATENATE(O17,\" len\")","v":"1\" len"},"1.25\" len","2\" len","4\" len","6\" len","8\" len"]
[null,"UNDERGROUND - BURIED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V19:V50)","v":{"$error":"#REF!"}},{"$f":"SUM(W19:W50)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[1,"Directional Bore (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K19,\"PON\",L19,J19)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B19,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},{"$f":"ROUND(IFERROR(C19*E19,0),2)","v":0},"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I19,0)","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},{"$f":"$J19","v":{"$error":"#REF!"}},null,0,1,0,0,0,0,0,null,{"$f":"N19*$J19","v":{"$error":"#REF!"}},{"$f":"O19*$J19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A19+1","v":2},"Directional Bore (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K20,\"PON\",L20,J20)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B20,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10.25},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$f":"ROUNDUP($D$10*(1+$F$12)*$I20,0)","v":{"$error":"#REF!"}},{"$f":"$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,2,0,0,0,0,0,null,{"$f":"N20*$J20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A20+1","v":3},"Directional Bore (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K21,\"PON\",L21,J21)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B21,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,"Directional Bore (1) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K22,\"PON\",L22,J22)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B22,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":11.75},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,"Directional Bore (1) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K23,\"PON\",L23,J23)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B23,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,"Directional Bore (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K24,\"PON\",L24,J24)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B24,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16.940000000000001},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,"Directional Bore (2) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K25,\"PON\",L25,J25)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B25,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18.66},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,"Directional Bore (3) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K26,\"PON\",L26,J26)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B26,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":21.4},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,"Directional Bore (3) 2\" and (1) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K27,\"PON\",L27,J27)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B27,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24.39},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,1,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,"Directional Bore (3) 2\" and (2) 1\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K28,\"PON\",L28,J28)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B28,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26.7},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,2,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,"Directional Bore (4) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K29,\"PON\",L29,J29)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B29,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":28.93},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,"Directional Bore (1) 4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K30,\"PON\",L30,J30)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B30,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,1,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,"Directional Bore (1) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K31,\"PON\",L31,J31)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B31,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":12},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,1,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,"Directional Bore (2) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K32,\"PON\",L32,J32)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B32,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":16},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,2,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,"Directional Bore (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K33,\"PON\",L33,J33)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B33,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":18},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,"Directional Bore (4) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K34,\"PON\",L34,J34)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B34,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":24},0,"*Get updated pricing from Clayton first* Total Underground lengths. BB and Lateral add 5% for variance, PON may need to update variance in cell F12",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,4,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,"Microtrenching (Narrow Band Trenching) upto 12\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K35,\"PON\",L35,J35)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.54","v":11.54},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,"Microtrenching (Narrow Band Trenching) upto 18\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K36,\"PON\",L36,J36)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*13.85","v":13.85},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,"Microtrenching (Narrow Band Trenching) upto 24\" deep",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K37,\"PON\",L37,J37)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*18.46","v":18.46},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,1,0,0,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,"Vibratory Plow 4' deep (1) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K38,\"PON\",L38,J38)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,"Vibratory Plow 4' deep (2) 2\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K39,\"PON\",L39,J39)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,"Open Cut & Trench (1) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K40,\"PON\",L40,J40)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*60","v":60},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,1,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,"Open Cut & Trench (2) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K41,\"PON\",L41,J41)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*65","v":65},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,2,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,"Open Cut & Trench (3) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K42,\"PON\",L42,J42)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*70","v":70},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,3,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,"Open Cut & Trench (4) 2\" at 30\" Minimum Depth of Cover",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K43,\"PON\",L43,J43)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*75","v":75},0,"Add 5% for variance",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,"Sleeve existing 4\" conduit (3) 1 1/4\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K44,\"PON\",L44,J44)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*11.96","v":11.96},0,"Dependent on build",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,3,0,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,"Pull (4) 2\" sdr 11 conduits in 8\" casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K45,\"PON\",L45,J45)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*15","v":15},0,"Dependent on build (Some RR, DOT, and water crossings need steel casings)",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,4,0,0,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,"Bore 6” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K46,\"PON\",L46,J46)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C46*E46,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,"Bore 6” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K47,\"PON\",L47,J47)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C47*E47,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$f":"ROUNDUP(0.00025*$D$10,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$f":"N47*$J47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,"Bore 8” Casing (Steel)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K48,\"PON\",L48,J48)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*125","v":125},{"$f":"ROUND(IFERROR(C48*E48,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,0,1,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,"Bore 8” Casing (PVC)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K49,\"PON\",L49,J49)","v":{"$error":"#REF!"}},"LF",{"$f":"$J$2*100","v":100},{"$f":"ROUND(IFERROR(C49*E49,0),2)","v":0},"This would be for RR, DOT, Waterway or other crossing. Estimate is 0.025% of Buried total.",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,0,0,0,0,0,1,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,"Deep Bore - Water Crossing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K50,\"PON\",L50,J50)","v":0},"LF",{"$f":"$J$2*350","v":350},{"$f":"ROUND(IFERROR(C50*E50,0),2)","v":0},"Dependent on build",null,null,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[33,"Install Muletape in New Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K51,\"PON\",L51,J51)","v":{"$error":"#REF!"}},"FT",{"$f":"$J$2*0.33","v":0.33},{"$f":"ROUND(IFERROR(C51*E51,0),2)","v":0},"Should match length of empty conduits (BB and PON twice as much as URD footage)",null,null,{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}},{"$f":"SUM($V$18:$AB$18)","v":{"$error":"#REF!"}}]
[34,"Bore Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K52,\"PON\",L52,J52)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B52,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":58.5},0,"*Get updated pricing from Clayton first* Dependent on build, Question for customer in data collection",null,null,{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$13*$D$10,0)","v":{"$error":"#REF!"}}]
[35,"Trench Rock Adder",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K53,\"PON\",L53,J53)","v":0},"LF",{"$f":"$J$2*53.85","v":53.85},0,"Dependent on build,  Question for customer in data collection",null,null,0,0,0]
[36,"Install #12 AWG Insulated Tracer Wire ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K54,\"PON\",L54,J54)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B54,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":0.33},0,"should equal underground footage",null,null,{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$10*(1+$F$12),0)","v":{"$error":"#REF!"}}]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K55,\"PON\",L55,J55)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*25","v":25},0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/2000,0)","v":{"$error":"#REF!"}}]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K56,\"PON\",L56,J56)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B56,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":45},0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"ROUNDUP(J70*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.75,0)","v":{"$error":"#REF!"}}]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K57,\"PON\",L57,J57)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B57,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":65},0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$f":"ROUNDUP(J70*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K69*0.25,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L69*0.25,0)","v":{"$error":"#REF!"}}]
[40,"Install RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K58,\"PON\",L58,J58)","v":0},"EA",{"$f":"$J$2*30","v":30},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[41,"Install RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K59,\"PON\",L59,J59)","v":0},"LF",{"$f":"$J$2*1.5","v":1.5},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[42,"Proof Existing Conduit - any size",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K60,\"PON\",L60,J60)","v":0},"LF",{"$f":"$J$2*1.54","v":1.54},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[43,"Rod Existing Conduit and Install Pull Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K61,\"PON\",L61,J61)","v":0},"LF",{"$f":"$J$2*1.15","v":1.1499999999999999},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[44,"Remove existing cable - i.e. coax/twisted pair in street light conduits to replace with fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K62,\"PON\",L62,J62)","v":0},"LF",{"$f":"$J$2*1.92","v":1.92},0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[45,"Installation, Underground Fiber Cable - Including Slack (2ct Fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K63,\"PON\",L63,J63)","v":0},"LF",{"$f":"$J$2*1","v":1},0,"Add 5% for variance",null,null,0,0,0]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K64,\"PON\",L64,J64)","v":{"$error":"#REF!"}},"LF",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B64,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.25},0,"*Get updated pricing from Clayton first* underground footage & 100' slack from Ring Cuts and 55' for Butt splices (Estimated as URD footage + 75' per HH)",null,null,{"$f":"ROUNDUP(($D$10*(1+$F$12))+(J70*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(K69*75),0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))+(L69*75),0)","v":{"$error":"#REF!"}}]
[47,"Installation, MST in Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K65,\"PON\",L65,J65)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[48,"Installation, Pedestal",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K66,\"PON\",L66,J66)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*60","v":60},0,"Get qtys from design",null,null,0,0,{"$f":"$L$303","v":{"$error":"#REF!"}}]
[49,"Installation, Drop Vault, 12\" X 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K67,\"PON\",L67,J67)","v":0},"EA",{"$f":"ROUNDUP($E$69*0.75,0)","v":263},0,"Get qtys from design (AKA \"Flowerpots\")",null,null,0,0,{"$f":"IFERROR(ROUNDUP((($D$10/($D$10+$D$11))*$F$8)/4,0),0)","v":0}]
[50,"Installation, Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K68,\"PON\",L68,J68)","v":0},"EA",{"$f":"$E$69","v":350},0,"Get qtys from design",null,null,0,0,0]
[51,"Installation, Vault 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K69,\"PON\",L69,J69)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B69,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":350},0,"*Get updated pricing from Clayton first* BB every 600', Lateral every 400', PON every 250'",null,null,0,{"$f":"ROUNDUP($D$10/400,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))/250,0)","v":{"$error":"#REF!"}}]
[52,"Installation, Large Vault 30\" x 48\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K70,\"PON\",L70,J70)","v":0},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B70,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":500},0,"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"ROUNDUP($D$10/600,0)","v":{"$error":"#REF!"}},0,0]
[53,"Installation, Extra Large Vault 48\" x 60\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K71,\"PON\",L71,J71)","v":0},"EA",{"$f":"$J$2*1750","v":1750},0,"Get qtys from design",null,null,0,0,0]
[54,"Install 4'x4'x4' Split Concrete Manhole",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K72,\"PON\",L72,J72)","v":0},"EA",{"$f":"$J$2*6500","v":6500},0,"Get qtys from design",null,null,0,0,0]
[55,"Remove and Replace Handhole - including fixing sweeps into HH",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K73,\"PON\",L73,J73)","v":0},"EA",{"$f":"$J$2*3461.54","v":3461.54},null,"Get qtys from design"]
[56,"Prep and Pour Concrete Pad for POP Site",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K74,\"PON\",L74,J74)","v":0},"EA",{"$f":"$J$2*10000","v":10000},{"$f":"ROUND(IFERROR(C74*E74,0),2)","v":0},"Get qtys from design",null,null,0,0,0]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K75,\"PON\",L75,J75)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*23.08","v":23.08},{"$f":"ROUND(IFERROR(C75*E75,0),2)","v":0},"Use Col I to adjust percentage. 15% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$75,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K76,\"PON\",L76,J76)","v":{"$error":"#REF!"}},"SqrFt",{"$f":"$J$2*26.69","v":26.69},{"$f":"ROUND(IFERROR(C76*E76,0),2)","v":0},"Use Col I to adjust percentage. 25% for Urban areas and 1% for rural are good high level estimates",null,0.05,{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$10*(1+$F$12))*$I$76,0)","v":{"$error":"#REF!"}}]
[59,"Remove and Replace Brick Pavers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K77,\"PON\",L77,J77)","v":0},"SqrFt",{"$f":"$J$2*38.46","v":38.46},0,"Get qtys from design",null,null,0,0,0]
[60,null,0,null,null,0]
[61,null,0,null,null,0]
[62,null,0,null,null,0]
[63,null,0,null,null,0]
[64,null,0,null,null,0]
[65,null,0,null,null,0]
[66,null,0,null,null,0]
[{"$f":"A84+1","v":67},null,0,null,null,0]
[null,{"$f":"B18 & \" LABOR TOTAL\"","v":"UNDERGROUND - BURIED LABOR TOTAL"},null,null,null,{"$f":"SUM(F19:F85)","v":0}]
[]
[null,"AERIAL -STRAND/LASH"]
[{"$f":"A85+1","v":68},"Lash/Mount Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K89,\"PON\",L89,J89)","v":0},"EA",{"$f":"$J$2*175","v":175},{"$f":"ROUND(IFERROR(C89*E89,0),2)","v":0},"One per closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0),0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0),0)","v":0},0]
[{"$f":"A89+1","v":69},"Bond Strand/Guy to pole ground + materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K90,\"PON\",L90,J90)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*250","v":250},0,"Bonding will be done at the first, every 5th, last poles, and all poles with a vertical. (Unless power company uses other standard). Estimated as total aerial footage / 180 / 4",null,null,{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)/4,0)*$J$6","v":{"$error":"#REF!"}}]
[70,"Install Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K91,\"PON\",L91,J91)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B91,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":1.8},0,"*Get updated pricing from Clayton first* Match aerial footage - quote from contractor shall include attachement hardware",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[71,"Install Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K92,\"PON\",L92,J92)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*160","v":160},0,"formula is for 2 for every slack location",null,null,{"$f":"ROUNDUP((J93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((K93/100)*2,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((L93/100)*2,0)","v":{"$error":"#REF!"}}]
[72,"Install Aerial Slack",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K93,\"PON\",L93,J93)","v":{"$error":"#REF!"}},"EA",{"$f":"$E$94","v":2.34},0,"in this model - it assumes 100' of slack for every 1000' of aerial installation",null,null,{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/1000)*100,0)","v":{"$error":"#REF!"}}]
[73,"Install / Lash Aerial Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K94,\"PON\",L94,J94)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B94,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":2.34},0,"*Get updated pricing from Clayton first* Match aerial footage",null,null,{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$6","v":{"$error":"#REF!"}}]
[74,"Tree Trimming",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K95,\"PON\",L95,J95)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B95,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":4.75},0,"*Get updated pricing from Clayton first* Try and ID percentage. If unknown assume 10% of route needs tree trimming",null,null,{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11*0.1,0)","v":{"$error":"#REF!"}}]
[75,"Install Pole Risers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K96,\"PON\",L96,J96)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*308","v":308},0,"assume 5% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.05,0)","v":{"$error":"#REF!"}}]
[76,"Install Down Guy & Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K97,\"PON\",L97,J97)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*385","v":385},0,"assume 15% of poles - adjust as needed",null,null,{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(($D$11/180)*0.15,0)","v":{"$error":"#REF!"}}]
[77,"Pole Transfer / Make Ready (Straight Through)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K98,\"PON\",L98,J98)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*193","v":193},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$f":"ROUNDUP(($D$11/180)*0.033,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,"Pole Transfer / Make Ready (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K99,\"PON\",L99,J99)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*170","v":170},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,"Pole Transfer / Make Ready (Double Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K100,\"PON\",L100,J100)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*461","v":461},0,"assume 3% of poles - adjust as needed - This would be cost from MRE to move existing Comm. Price will vary depending on who is doing transfers/moves",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,0,null,null,0]
[81,null,0,null,null,0]
[82,null,0,null,null,0]
[83,null,0,null,null,0]
[84,null,0,null,null,0]
[85,null,0,null,null,0]
[86,null,0,null,null,0]
[87,null,0,null,null,0]
[88,null,0,null,null,0]
[89,null,0,null,null,0]
[null,{"$f":"B88 & \" LABOR TOTAL\"","v":"AERIAL -STRAND/LASH LABOR TOTAL"},null,null,null,{"$f":"SUM(F89:F110)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A110+1","v":90},"Install Fiber (ADSS)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K114,\"PON\",L114,J114)","v":{"$error":"#REF!"}},"FT",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B114,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":3.8},{"$f":"ROUND(IFERROR(C114*E114,0),2)","v":0},"*Get updated pricing from Clayton first* Get qtys from design",null,null,{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*$J$5","v":{"$error":"#REF!"}},{"$f":"$D$11*1.25*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A114+1","v":91},"Pole attachment hardware (H bracket)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K115,\"PON\",L115,J115)","v":0},"EA",{"$f":"$J$2*104","v":104},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A115+1","v":92},"Pole attachment hardware (Dead-end)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K116,\"PON\",L116,J116)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 25% poles with a 20% extra, PON Assumes 40% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.25)*1.2)*2,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.4)*1.36)*2,0)*$J$5","v":{"$error":"#REF!"}}]
[93,"Pole attachment hardware (Tangent)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K117,\"PON\",L117,J117)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*104","v":104},0,"BB&Lat Assumes 75% poles with a 20% extra, PON Assumes 60% with 36% extra",null,null,{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.75)*1.2),0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(((($D$11/300)*0.6)*1.36),0)*$J$5","v":{"$error":"#REF!"}}]
[94,"Install U-guard for pole mounted enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K118,\"PON\",L118,J118)","v":0},"EA",{"$f":"$J$2*50","v":50},0,"Assumes one per Closure",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[95,null,0,null,null,0]
[96,null,0,null,null,0]
[97,null,0,null,null,0]
[98,null,0,null,null,0]
[99,null,0,null,null,0]
[100,null,0,null,null,0]
[101,null,0,null,null,0]
[102,null,0,null,null,0]
[103,null,0,null,null,0]
[104,null,0,null,null,0]
[null,{"$f":"B113 & \" LABOR TOTAL\"","v":"AERIAL - ADSS LABOR TOTAL"},null,null,null,{"$f":"SUM(F114:F128)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A128+1","v":105},null,0,"EA",null,{"$f":"ROUND(IFERROR(C132*E132,0),2)","v":0}]
[{"$f":"A132+1","v":106},null,0,"EA",null,0]
[{"$f":"A133+1","v":107},null,0,"EA",null,0]
[108,null,0,"EA",null,0]
[109,null,0,"EA",null,0]
[110,null,0,"EA",null,0]
[111,null,0,"EA",null,0]
[112,null,0,"EA",null,0]
[113,null,0,"EA",null,0]
[114,null,0,"EA",null,0]
[115,null,0,"EA",null,0]
[116,null,0,"EA",null,0]
[117,null,0,null,null,0]
[118,null,0,null,null,0]
[119,null,0,null,null,0]
[120,null,0,null,null,0]
[121,null,0,null,null,0]
[122,null,0,null,null,0]
[123,null,0,null,null,0]
[124,null,0,null,null,0]
[125,null,0,null,null,0]
[126,null,0,null,null,0]
[null,{"$f":"B131 & \" LABOR TOTAL\"","v":"WIRELESS LABOR TOTAL"},null,null,null,{"$f":"SUM(F132:F153)","v":0}]
[]
[null,"SPLICING"]
[{"$f":"A153+1","v":127},"Install New Splice Case & Prep Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K157,\"PON\",L157,J157)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B157,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":550},{"$f":"ROUND(IFERROR(C157*E157,0),2)","v":0},"*Get updated pricing from Clayton first* BB and Laterals estimate one every 5000', PON one every 8 customers",null,null,{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+J$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP((($D$10*(1+$F$12))+$D$11+K$93)/5000,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/8,0)","v":{"$error":"#REF!"}}]
[{"$f":"A157+1","v":128},"Re-enter splice closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K158,\"PON\",L158,J158)","v":0},"EA",{"$f":"$J$2*200","v":200},0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A158+1","v":129},"Ground Splice Case + Materials",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K159,\"PON\",L159,J159)","v":{"$error":"#REF!"}},"EA",{"$f":"$J$2*50","v":50},0,"If using armored cable all splice cases must be grounded. Dielectric no need grounding. For HLD estimates assume each needs grounding",null,null,{"$f":"J157","v":{"$error":"#REF!"}},{"$f":"K157","v":{"$error":"#REF!"}},{"$f":"L157","v":{"$error":"#REF!"}}]
[130,"Splicing, Fusion, Single Fiber",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K160,\"PON\",L160,J160)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B160,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":26},0,"*Get updated pricing from Clayton first* BB/Lateral assume butt splice per closure using AVG cable size, PON 2x number of premise + cabinets fully spliced + MST splices.",null,1,{"$f":"(J159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"(K159*$N$218)*I160","v":{"$error":"#REF!"}},{"$f":"($F$8*2)+(L179*(288+24))+($L$302*$F$8)","v":{"$error":"#REF!"}}]
[131,"Splicing Fusion, Single fiber Pigtail at panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K161,\"PON\",L161,J161)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assume Patch Panels fully spliced. Laterals assume 2 splices per panel",null,null,{"$f":"(J181*$N$218)","v":{"$error":"#REF!"}},{"$f":"$F$8*2","v":{"$error":"#REF!"}},{"$f":"(L181*$N$218)","v":{"$error":"#REF!"}}]
[132,"Splicing, Mass Fusion, 12 Fiber Ribbon",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K162,\"PON\",L162,J162)","v":0},"RIBBON",{"$f":"$J$2*200","v":200},0,"Can use single splice estimate if Ribbon fiber is being used. Calcs assume no ribbon",null,null,0,0,0]
[133,"Testing, OTDR, Uni-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K163,\"PON\",L163,J163)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B163,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":7.5},0,"*Get updated pricing from Clayton first* None for BB, Laterals 24 per panel, PON one test per cabinet port",null,null,0,{"$f":"$N$218","v":108},{"$f":"L179*(288+24)","v":{"$error":"#REF!"}}]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K164,\"PON\",L164,J164)","v":{"$error":"#REF!"}},"EA",{"$f":"INDEX('UNIT PRICE TABLE'!$A$1:$G$58,MATCH(B164,'UNIT PRICE TABLE'!$A$1:$A$58,0),MATCH($D$12,Region,0)+1)*$J$2","v":10},0,"*Get updated pricing from Clayton first* None for Laterals, BB and PON assume Panels * 432",null,null,{"$f":"$N$218*J181","v":{"$error":"#REF!"}},0,{"$f":"$N$218*L181","v":{"$error":"#REF!"}}]
[135,"Testing existing cables Bi-Directional",0,"EA",{"$f":"$J$2*20","v":20},0]
[136,"Document existing splicing",0,"EA",{"$f":"$J$2*27","v":27},0]
[137,"Reel testing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K167,\"PON\",L167,J167)","v":{"$error":"#REF!"}},"EA",{"$f":"E160","v":26},0,"Assumes 10,000ft reels and uses breakdown of fiber counds in material below. Fully tests all fibers in reels",null,null,{"$f":"P218","v":{"$error":"#REF!"}},{"$f":"Q218","v":{"$error":"#REF!"}},{"$f":"R218","v":{"$error":"#REF!"}}]
[138,null,0,null,null,0]
[139,null,0,null,null,0]
[140,null,0,null,null,0]
[141,null,0,null,null,0]
[142,null,0,null,null,0]
[143,null,0,null,null,0]
[144,null,0,null,null,0]
[null,{"$f":"B156 & \" LABOR TOTAL\"","v":"SPLICING LABOR TOTAL"},null,null,null,{"$f":"SUM(F157:F174)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A174+1","v":145},"Install Outdoor Powered Cabinet + Site prep and Concrete Pad",0,"EA",{"$f":"$J$2*6000","v":6000},{"$f":"ROUND(IFERROR(C178*E178,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A178+1","v":146},"Install Pad mounted FDH Splitter Cabinet + Site prep and Prefab Vault",1,"EA",2500,2500,"None for BB and Lateral, PON assume one per 200 Customers",null,null,0,0,{"$f":"ROUNDUP(SUM(F9:F11)/200,0)","v":{"$error":"#REF!"}}]
[{"$f":"A179+1","v":147},"Install Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K180,\"PON\",L180,J180)","v":0},"EA",2500,0,"Can match regular if using pole mount cabinets",null,null,0,0,0]
[148,"Install rack mounted patch panel (Any Size) and tails",0,"EA",{"$f":"$J$2*500","v":500},0,"Assumes (2) pannels per 25miles on BB, (1) pannel customer on Lateral, and (2) pannels per 10,000 customers on PON",null,null,{"$f":"ROUNDUP(($D$10+$D$11)/132000,0)*2","v":{"$error":"#REF!"}},{"$f":"$F$8","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($F$8/10000,0)*2","v":{"$error":"#REF!"}}]
[149,"Install Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K182,\"PON\",L182,J182)","v":0},"EA",{"$f":"$J$2*500","v":500},0,"Get qtys from design",null,null,0,0,0]
[150,"Install 7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K183,\"PON\",L183,J183)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"Get qtys from design",null,null,0,0,0]
[151,null,0,null,null,0]
[152,null,0,null,null,0]
[153,null,0,null,null,0]
[154,null,0,null,null,0]
[155,null,0,null,null,0]
[156,null,0,null,null,0]
[157,null,0,null,null,0]
[158,null,0,null,null,0]
[159,null,0,null,null,0]
[160,null,0,null,null,0]
[null,{"$f":"B177 & \" LABOR TOTAL\"","v":"PATCH PANELS AND CABINETS LABOR TOTAL"},null,null,null,{"$f":"SUM(F178:F193)","v":2500}]
[]
[null,"GENERAL"]
[{"$f":"A193+1","v":161},"Pull fiber through building",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K197,\"PON\",L197,J197)","v":0},"FT",{"$f":"$J$2*2.5","v":2.5},{"$f":"IFERROR(C197*E197,0)","v":0},"Ft of fiber that needs to be pulled into a building. Qtys from design",null,null,null,{"$f":"$F$8*100","v":{"$error":"#REF!"}}]
[{"$f":"A197+1","v":162},"Install 2\" Electric Metal Tubing (EMT)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K198,\"PON\",L198,J198)","v":0},"LF",{"$f":"$J$2*2.5","v":2.5},{"$f":"ROUND(IFERROR(C198*E198,0),2)","v":0},"Used if any Electrical conduit needs to be installed"]
[{"$f":"A198+1","v":163},"4\" Core Bore",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K199,\"PON\",L199,J199)","v":0},"EA",{"$f":"$J$2*450","v":450},0,"If any buildings need to be drilled to for fiber/conduit entrance",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[164,"2\" Building Riser with LB - Up to 10'",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K200,\"PON\",L200,J200)","v":0},"EA",{"$f":"$J$2*1000","v":1000},0,"If any building entracnes needed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[165,"Install Nema Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K201,\"PON\",L201,J201)","v":0},"EA",{"$f":"$J$2*600","v":600},0,"If any generic enclosures are needed to be installed",null,null,null,{"$f":"$F$8","v":{"$error":"#REF!"}}]
[166,null,0,null,null,0]
[167,null,0,null,null,0]
[168,null,0,null,null,0]
[169,null,0,null,null,0]
[170,null,0,null,null,0]
[171,null,0,null,null,0]
[172,null,0,null,null,0]
[173,null,0,null,null,0]
[174,null,0,null,null,0]
[175,null,0,null,null,0]
[null,{"$f":"B196 & \" LABOR TOTAL\"","v":"GENERAL LABOR TOTAL"},null,null,null,{"$f":"SUM(F197:F211)","v":0}]
[]
["***","LABOR TOTAL",null,null,null,{"$f":"SUMIF(B86:B212,\"* TOTAL\",F86:F212)","v":2500}]
[]
["MATERIAL PRICING. All material costs shall include shipping, handling and storage."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total","Notes"]
[null,"FIBER",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N219:N229)","v":108},null,{"$f":"SUM(P219:P229)","v":{"$error":"#REF!"}},{"$f":"SUM(Q219:Q229)","v":{"$error":"#REF!"}},{"$f":"SUM(R219:R229)","v":{"$error":"#REF!"}}]
[{"$f":"A211+1","v":176},"2 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K219,\"PON\",L219,J219)","v":{"$error":"#REF!"}},"FT",0.18,{"$f":"ROUND(IFERROR(C219*E219,0),2)","v":0},"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I219,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2,{"$f":"ROUNDUP(M219*I219,0)","v":0},null,{"$f":"IF(ROUNDUP(J219/10000,0)<1,1*J219,ROUNDUP(J219/10000,0))*$M219","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A219+1","v":177},"12 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K220,\"PON\",L220,J220)","v":{"$error":"#REF!"}},"FT",0.5,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},12,{"$f":"ROUNDUP(M220*I220,0)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A220+1","v":178},"24 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K221,\"PON\",L221,J221)","v":{"$error":"#REF!"}},"FT",0.66,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},24,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,"48 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K222,\"PON\",L222,J222)","v":{"$error":"#REF!"}},"FT",0.92,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},48,12,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,"96 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K223,\"PON\",L223,J223)","v":{"$error":"#REF!"}},"FT",1.17,0,"Get qtys from design",null,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},96,24,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,"144 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K224,\"PON\",L224,J224)","v":{"$error":"#REF!"}},"FT",1.52,0,"Get qtys from design",null,0.5,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},144,72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,"216 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K225,\"PON\",L225,J225)","v":{"$error":"#REF!"}},"FT",1.75,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I225,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},216,0,null,{"$f":"IF(ROUNDUP(J225/10000,0)<1,1*J225,ROUNDUP(J225/10000,0))*$M225","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,"288 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K226,\"PON\",L226,J226)","v":{"$error":"#REF!"}},"FT",2.1,0,"Get qtys from design",null,0,{"$f":"ROUNDUP(((J$93+J$94+J$114+J$64))*$I226,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},288,0,null,{"$f":"IF(ROUNDUP(J226/10000,0)<1,1*J226,ROUNDUP(J226/10000,0))*$M226","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,"432 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K227,\"PON\",L227,J227)","v":{"$error":"#REF!"}},"FT",4.0999999999999996,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},432,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,"864 CT Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K228,\"PON\",L228,J228)","v":{"$error":"#REF!"}},"FT",6.25,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},864,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,"Drop Fiber Cable",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K229,\"PON\",L229,J229)","v":{"$error":"#REF!"}},"FT",0.18,0,"Get qtys from design",null,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},2,0,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,0,null,null,0]
[188,null,0,null,null,0]
[189,null,0,null,null,0]
[190,null,0,null,null,0]
[191,null,0,null,null,0]
[192,null,0,null,null,0]
[193,null,0,null,null,0]
[194,null,0,null,null,0]
[195,null,0,null,null,0]
[null,{"$f":"B218 & \" MATERIAL TOTAL\"","v":"FIBER MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F219:F238)","v":0}]
[]
[null,"UNDERGROUND"]
[{"$f":"A238+1","v":196},"1” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K242,\"PON\",L242,J242)","v":{"$error":"#REF!"}},"FT",0.75,{"$f":"ROUND(IFERROR(C242*E242,0),2)","v":0},"Get qtys from design",null,null,{"$f":"$W18","v":{"$error":"#REF!"}},{"$f":"$W18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A242+1","v":197},"1.25” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K243,\"PON\",L243,J243)","v":{"$error":"#REF!"}},"FT",1.25,0,"Get qtys from design",null,null,{"$f":"$X18","v":{"$error":"#REF!"}},{"$f":"$X18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[{"$f":"A243+1","v":198},"2” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K244,\"PON\",L244,J244)","v":{"$error":"#REF!"}},"FT",1.8,0,"Get qtys from design",null,null,{"$f":"$Y18","v":{"$error":"#REF!"}},{"$f":"$Y18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[199,"4” HDPE Roll Conduit, Orange – SDR 11 ",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K245,\"PON\",L245,J245)","v":{"$error":"#REF!"}},"FT",3,0,"Get qtys from design",null,null,{"$f":"$Z18","v":{"$error":"#REF!"}},{"$f":"$Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[200,"Microduct",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K246,\"PON\",L246,J246)","v":{"$error":"#REF!"}},"FT",0.85,0,"Get qtys from design",null,null,{"$f":"$V18","v":{"$error":"#REF!"}},{"$f":"$V18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[201,"2\" PVC Schedule 40 Bell End",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K247,\"PON\",L247,J247)","v":0},"FT",1,0,"Get qtys from design",null,null,0,0,0]
[202,"Mule Tape",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K248,\"PON\",L248,J248)","v":{"$error":"#REF!"}},"FT",0.05,0,"Get qtys from design",null,null,{"$f":"J51","v":{"$error":"#REF!"}},{"$f":"K51","v":{"$error":"#REF!"}},{"$f":"L51","v":{"$error":"#REF!"}}]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K249,\"PON\",L249,J249)","v":{"$error":"#REF!"}},"FT",0.25,0,"Get qtys from design",null,null,{"$f":"J54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,"5/8\"x8' Copper Clad Ground Rod",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K250,\"PON\",L250,J250)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design, if not specified assume 1 ever 2,000ft",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,"Drop Vault, 12\" x 12\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K251,\"PON\",L251,J251)","v":0},"EA",200,0,"Get qtys from design",null,null,0,0,{"$f":"$L$67","v":0}]
[206,"Small Vault, 17” x 30”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K252,\"PON\",L252,J252)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[207,"Vault, 24\" x 36\"",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K253,\"PON\",L253,J253)","v":{"$error":"#REF!"}},"EA",750,0,"Get qtys from design",null,null,0,{"$f":"K$69","v":{"$error":"#REF!"}},{"$f":"L$69","v":{"$error":"#REF!"}}]
[208,"Large Vault, 30” x 48”",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K254,\"PON\",L254,J254)","v":0},"EA",1250,0,"Get qtys from design",null,null,{"$f":"J$70","v":{"$error":"#REF!"}},0,0]
[209,"Extra Large Vault 48\" x 60\" (Split Lid)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K255,\"PON\",L255,J255)","v":0},"EA",2750,0,"Get qtys from design",null,null,0,0,0]
[210,"4'x4'x4' Precast \"split\" Manhole with Frame, Cover, and Racking",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K256,\"PON\",L256,J256)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[211,"2\" EMT Conduit",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K257,\"PON\",L257,J257)","v":0},"FT",null,0,"Get qtys from design",null,null,0,0,0]
[212,"2\" EMT LB",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K258,\"PON\",L258,J258)","v":0},"EA",null,0,"Get qtys from design",null,null,0,0,0]
[213,"Flowable Fill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K259,\"PON\",L259,J259)","v":0},"CY",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[214,"Imported Granular Backfill",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K260,\"PON\",L260,J260)","v":0},"TN",null,0,"Estimate based on the number of vaults",null,null,0,0,0]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K261,\"PON\",L261,J261)","v":{"$error":"#REF!"}},"EA",45,0,"Get qtys from design, can estimate 75% of handholes",null,null,{"$f":"J56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K262,\"PON\",L262,J262)","v":{"$error":"#REF!"}},"EA",65,0,"Get qtys from design, can estimate 25% of handholes",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,"RFID Ball/Peg Markers",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K263,\"PON\",L263,J263)","v":0},"EA",15,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[218,"RFID Rope",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K264,\"PON\",L264,J264)","v":0},"FT",3,0,"Dependent on build, Question for customer in data collection",null,null,0,0,0]
[219,"6\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K265,\"PON\",L265,J265)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[220,"8\" SDR 11",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K266,\"PON\",L266,J266)","v":{"$error":"#REF!"}},null,20,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[221,"6\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K267,\"PON\",L267,J267)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$f":"$AA$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[222,"8\" Steel Casing",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K268,\"PON\",L268,J268)","v":{"$error":"#REF!"}},null,100,0,null,null,null,{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$f":"$AB$18","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[223,null,0,null,null,0]
[224,null,0,null,null,0]
[225,null,0,null,null,0]
[226,null,0,null,null,0]
[227,null,0,null,null,0]
[228,null,0,null,null,0]
[null,{"$f":"B241 & \" MATERIAL TOTAL\"","v":"UNDERGROUND MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F242:F274)","v":0}]
[]
[null,"CLOSURES"]
[{"$f":"A274+1","v":229},"FOSC 450 B Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K278,\"PON\",L278,J278)","v":0},"EA",320,{"$f":"ROUND(IFERROR(C278*E278,0),2)","v":0},"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[{"$f":"A278+1","v":230},"Splice Tray for B-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K279,\"PON\",L279,J279)","v":0},"EA",15,0,"Get qtys from design",null,null,0,{"$f":"ROUNDUP(K$160/24,0)","v":{"$error":"#REF!"}},0]
[{"$f":"A279+1","v":231},"Slack Basket for B-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K280,\"PON\",L280,J280)","v":0},"EA",50,0,"Get qtys from design",null,null,0,{"$f":"K$157","v":{"$error":"#REF!"}},0]
[232,"FOSC 450 C Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K281,\"PON\",L281,J281)","v":0},"EA",350,0,"Get qtys from design",null,null,0,0,0]
[233,"Splice Tray for C-Gel Closure (SM12)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K282,\"PON\",L282,J282)","v":0},"EA",20,0,"Get qtys from design",null,null,0,0,0]
[234,"Slack Basket for C-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K283,\"PON\",L283,J283)","v":0},"EA",50,0,"Get qtys from design",null,null,0,0,0]
[235,"FOSC 450 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K284,\"PON\",L284,J284)","v":{"$error":"#REF!"}},"EA",350,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[236,"D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K285,\"PON\",L285,J285)","v":{"$error":"#REF!"}},"EA",25,0,"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP(L$160/72,0)","v":{"$error":"#REF!"}}]
[237,"Slack Basket for D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K286,\"PON\",L286,J286)","v":{"$error":"#REF!"}},"EA",50,0,"Get qtys from design",null,null,0,0,{"$f":"L$157","v":{"$error":"#REF!"}}]
[238,"FOSC 600 D Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K287,\"PON\",L287,J287)","v":0},"EA",900,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[239,"600 D Size splice Tray",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K288,\"PON\",L288,J288)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"ROUNDUP(J$160/96,0)","v":{"$error":"#REF!"}},0,0]
[240,"Slack Basket for 600 D-Gel Closure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K289,\"PON\",L289,J289)","v":0},"EA",50,0,"Get qtys from design (Use for 432 cable)",null,null,{"$f":"J$157","v":{"$error":"#REF!"}},0,0]
[241,"PLP COYOTE HD Dome Closure (Loose tube 576-864 splices)",0,"EA",500,0,"Get qtys from design (Use for 432 cable)"]
[242,null,0,null,null,0]
[243,null,0,null,null,0]
[244,null,0,null,null,0]
[245,null,0,null,null,0]
[246,null,0,null,null,0]
[247,null,0,null,null,0]
[248,null,0,null,null,0]
[249,null,0,null,null,0]
[250,null,0,null,null,0]
[null,{"$f":"B277 & \" MATERIAL TOTAL\"","v":"CLOSURES MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F278:F299)","v":0}]
[]
[null,"MST",null,null,null,null,null,null,null,null,null,{"$f":"IF($D$13=\"MST\",1,0)","v":0}]
[{"$f":"A299+1","v":251},"4-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K303,\"PON\",L303,J303)","v":{"$error":"#REF!"}},"EA",100,{"$f":"ROUND(IFERROR(C303*E303,0),2)","v":0},"Get qtys from design",null,null,0,0,{"$f":"ROUNDUP($F$8/2,0)*$L$302","v":{"$error":"#REF!"}}]
[{"$f":"A303+1","v":252},"4-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K304,\"PON\",L304,J304)","v":0},"EA",180,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A304+1","v":253},"4-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K305,\"PON\",L305,J305)","v":0},"EA",250,0,"Get qtys from design",null,null,0,0,0]
[254,"6-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K306,\"PON\",L306,J306)","v":0},"EA",125,0,"Get qtys from design",null,null,0,0,0]
[255,"6-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K307,\"PON\",L307,J307)","v":0},"EA",205,0,"Get qtys from design",null,null,0,0,0]
[256,"6-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K308,\"PON\",L308,J308)","v":0},"EA",275,0,"Get qtys from design",null,null,0,0,0]
[257,"12-Port MST - 100ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K309,\"PON\",L309,J309)","v":0},"EA",210,0,"Get qtys from design",null,null,0,0,0]
[258,"12-Port MST - 500ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K310,\"PON\",L310,J310)","v":0},"EA",305,0,"Get qtys from design",null,null,0,0,0]
[259,"12-Port MST - 1000ft tail",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K311,\"PON\",L311,J311)","v":0},"EA",400,0,"Get qtys from design",null,null,0,0,0]
[260,null,{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K312,\"PON\",L312,J312)","v":0},null,null,0]
[261,null,0,null,null,0]
[262,null,0,null,null,0]
[263,null,0,null,null,0]
[264,null,0,null,null,0]
[265,null,0,null,null,0]
[266,null,0,null,null,0]
[267,null,0,null,null,0]
[268,null,0,null,null,0]
[269,null,0,null,null,0]
[null,{"$f":"B302 & \" MATERIAL TOTAL\"","v":"MST MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F303:F321)","v":0}]
[]
[null,"PATCH PANELS AND CABINETS"]
[{"$f":"A321+1","v":270},"Outdoor Powered Cabinet",0,"EA",15000,{"$f":"ROUND(IFERROR(C325*E325,0),2)","v":0},"Only added for PON deployments, assumes 1 small active cabinet per 3000 HHP",null,null,0,0,{"$f":"ROUNDDOWN($F$8/3000,0)+1","v":{"$error":"#REF!"}}]
[{"$f":"A325+1","v":271},"144F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K326,\"PON\",L326,J326)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A326+1","v":272},"288F Pad mounted FDH Splitter Cabinet",1,"EA",8200,8200,"Get qtys from design",null,null,{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":{"$error":"#REF!"}}]
[273,"432F Pad mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K328,\"PON\",L328,J328)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[274,"144F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K329,\"PON\",L329,J329)","v":0},"EA",6000,0,"Get qtys from design",null,null,0,0,0]
[275,"288F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K330,\"PON\",L330,J330)","v":0},"EA",8000,0,"Get qtys from design",null,null,0,0,0]
[276,"432F Pole mounted FDH Splitter Cabinet",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K331,\"PON\",L331,J331)","v":0},"EA",10000,0,"Get qtys from design",null,null,0,0,0]
[277,"1x32 Splitter",2,"EA",800,1600,"Get qtys from design (Can estimate as 2 per LCP)",null,null,{"$f":"J179*2","v":0},{"$f":"K179*2","v":0},{"$f":"L179*2","v":{"$error":"#REF!"}}]
[278,"1x64 Splitter",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K333,\"PON\",L333,J333)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,0,0]
[279,"12 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K334,\"PON\",L334,J334)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[280,"24 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K335,\"PON\",L335,J335)","v":0},"EA",700,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[281,"48 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K336,\"PON\",L336,J336)","v":0},"EA",1300,0,"Get qtys from design",null,null,0,0,0]
[282,"96 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K337,\"PON\",L337,J337)","v":0},"EA",2100,0,"Get qtys from design",null,null,0,0,0]
[283,"144 port rack mount panel",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K338,\"PON\",L338,J338)","v":0},"EA",2900,0,"Get qtys from design",null,null,0,0,0]
[284,"288 port rack mount panel",0,"EA",5300,0,"Get qtys from design",null,null,{"$f":"J181*2","v":{"$error":"#REF!"}},0,{"$f":"L181*2","v":{"$error":"#REF!"}}]
[285,"Wall Mount Fiber Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K340,\"PON\",L340,J340)","v":0},"EA",500,0,"Get qtys from design",null,null,0,0,0]
[286,"7ft Rack for patch panels",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K341,\"PON\",L341,J341)","v":0},"EA",4000,0,"Get qtys from design",null,null,0,0,0]
[287,"NEMA Enclosure",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K342,\"PON\",L342,J342)","v":0},"EA",1000,0,"Get qtys from design",null,null,0,{"$f":"$F$8","v":{"$error":"#REF!"}},0]
[288,null,0,null,null,0]
[289,null,0,null,null,0]
[290,null,0,null,null,0]
[291,null,0,null,null,0]
[292,null,0,null,null,0]
[293,null,0,null,null,0]
[294,null,0,null,null,0]
[295,null,0,null,null,0]
[296,null,0,null,null,0]
[297,null,0,null,null,0]
[null,{"$f":"B324 & \" MATERIAL TOTAL\"","v":"PATCH PANELS AND CABINETS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F325:F352)","v":9800}]
[]
[null,"AERIAL"]
[{"$f":"A352+1","v":298},"Snow Shoes",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K356,\"PON\",L356,J356)","v":{"$error":"#REF!"}},"EA",45,{"$f":"ROUND(IFERROR(C356*E356,0),2)","v":0},"formula is for 2 for every slack location",null,null,{"$f":"J92","v":{"$error":"#REF!"}},{"$f":"K92","v":{"$error":"#REF!"}},{"$f":"L92","v":{"$error":"#REF!"}}]
[{"$f":"A356+1","v":299},"U Guard",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K357,\"PON\",L357,J357)","v":0},"POLE",12,0,"3 10' section (If ADSS pole mount estimate (1) 10' stick per NAP)",null,null,{"$f":"IFERROR(ROUNDUP(J$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(K$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0},{"$f":"IFERROR(ROUNDUP(L$157*($D$11/($D$10+$D$11)),0)*$J$5,0)","v":0}]
[{"$f":"A357+1","v":300},"Anchors",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K358,\"PON\",L358,J358)","v":{"$error":"#REF!"}},"EA",125,0,"May be a mixture of Rock, Screw, or Aux Eyes. Verify with customer what they prefer",null,null,{"$f":"J$97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",{"$f":"C358","v":{"$error":"#REF!"}},"EA",10,0,"Match Down Guy Qty",null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[302,"New 35'-40' wooden pole for fiber attachments",0,null,null,0,"Some pole replacements will be required"]
[303,null,0,null,null,0]
[304,null,0,null,null,0]
[305,null,0,null,null,0]
[306,null,0,null,null,0]
[307,null,0,null,null,0]
[308,null,0,null,null,0]
[309,null,0,null,null,0]
[310,null,0,null,null,0]
[null,{"$f":"B355 & \" MATERIAL TOTAL\"","v":"AERIAL MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F356:F368)","v":0}]
[]
[null,"AERIAL - STRAND/LASH"]
[{"$f":"A368+1","v":311},"Pole Attachment Hardware (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K372,\"PON\",L372,J372)","v":{"$error":"#REF!"}},"POLE",45,{"$f":"ROUND(IFERROR(C372*E372,0),2)","v":0},"May be included in labor cost, if not one per pole attached",null,null,{"$f":"ROUNDUP(J91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(K91/180,0)","v":{"$error":"#REF!"}},{"$f":"ROUNDUP(L91/180,0)","v":{"$error":"#REF!"}}]
[{"$f":"A372+1","v":312},"Lashing Wire (Not needed if included in the labor price)",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K373,\"PON\",L373,J373)","v":{"$error":"#REF!"}},"FT",0.01,0,"May be included in labor cost, if not get qty from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[{"$f":"A373+1","v":313},"6M Strand",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K374,\"PON\",L374,J374)","v":{"$error":"#REF!"}},"FT",0.1,0,"Get qtys from design",null,null,{"$f":"J91","v":{"$error":"#REF!"}},{"$f":"K91","v":{"$error":"#REF!"}},{"$f":"L91","v":{"$error":"#REF!"}}]
[314,null,0,null,null,0]
[315,null,0,null,null,0]
[316,null,0,null,null,0]
[317,null,0,null,null,0]
[318,null,0,null,null,0]
[319,null,0,null,null,0]
[320,null,0,null,null,0]
[321,null,0,null,null,0]
[322,null,0,null,null,0]
[323,null,0,null,null,0]
[null,{"$f":"B371 & \" MATERIAL TOTAL\"","v":"AERIAL - STRAND/LASH MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F372:F384)","v":0}]
[]
[null,"AERIAL - ADSS"]
[{"$f":"A384+1","v":324},"Pole attachment hardware",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K388,\"PON\",L388,J388)","v":{"$error":"#REF!"}},"EA",25,{"$f":"ROUND(IFERROR(C388*E388,0),2)","v":0},"Assumes 1 per pole at every 300FT",null,null,{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}},{"$f":"ROUNDUP($D$11/300,0)*$J$5","v":{"$error":"#REF!"}}]
[{"$f":"A388+1","v":325},"12, 24, 48ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K389,\"PON\",L389,J389)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[{"$f":"A389+1","v":326},"96ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K390,\"PON\",L390,J390)","v":0},"EA",35,0,"Get qtys from design",null,null,0,0,0]
[327,"144ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K391,\"PON\",L391,J391)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[328,"288ct Formed Wire Deadend Assembly",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K392,\"PON\",L392,J392)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$116","v":{"$error":"#REF!"}},{"$f":"K$116","v":{"$error":"#REF!"}},{"$f":"L$116","v":{"$error":"#REF!"}}]
[329,"12, 24, 48ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K393,\"PON\",L393,J393)","v":0},"EA",27.5,0,"Get qtys from design",null,null,0,0,0]
[330,"96ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K394,\"PON\",L394,J394)","v":0},"EA",30,0,"Get qtys from design",null,null,0,0,0]
[331,"144ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K395,\"PON\",L395,J395)","v":0},"EA",40,0,"Get qtys from design",null,null,0,0,0]
[332,"288ct Stackable Tangent",{"$f":"_xlfn.SWITCH($D$8,\"Lateral\",K396,\"PON\",L396,J396)","v":{"$error":"#REF!"}},"EA",40,0,"Get qtys from design",null,null,{"$f":"J$117","v":{"$error":"#REF!"}},{"$f":"K$117","v":{"$error":"#REF!"}},{"$f":"L$117","v":{"$error":"#REF!"}}]
[333,null,0,null,null,0]
[334,null,0,null,null,0]
[335,null,0,null,null,0]
[336,null,0,null,null,0]
[337,null,0,null,null,0]
[338,null,0,null,null,0]
[339,null,0,null,null,0]
[340,null,0,null,null,0]
[341,null,0,null,null,0]
[342,null,0,null,null,0]
[null,{"$f":"B387 & \" MATERIAL TOTAL\"","v":"AERIAL - ADSS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F388:F406)","v":0}]
[]
[null,"WIRELESS"]
[{"$f":"A406+1","v":343},"New 40' fiberglass pole for wireless deployment",0,"EA",3040,{"$f":"ROUND(IFERROR(C410*E410,0),2)","v":0}]
[{"$f":"A410+1","v":344},"New 40' Aluminum pole for wireless deployment",0,null,null,0]
[{"$f":"A411+1","v":345},"Concrete Pad for Fiberglass and Aluminum pole",0,null,null,0]
[346,null,0,null,null,0]
[347,null,0,null,null,0]
[348,null,0,null,null,0]
[349,null,0,null,null,0]
[350,null,0,null,null,0]
[351,null,0,null,null,0]
[352,null,0,null,null,0]
[353,null,0,null,null,0]
[354,null,0,null,null,0]
[355,null,0,null,null,0]
[356,null,0,null,null,0]
[357,null,0,null,null,0]
[358,null,0,null,null,0]
[359,null,0,null,null,0]
[360,null,0,null,null,0]
[361,null,0,null,null,0]
[null,{"$f":"B409 & \" MATERIAL TOTAL\"","v":"WIRELESS MATERIAL TOTAL"},null,null,null,{"$f":"SUM(F410:F428)","v":0}]
[]
["***","MATERIAL TOTAL",null,null,null,{"$f":"SUMIF(B219:B430,\"* TOTAL\",F219:F430)","v":9800}]
[]
["***","TOTAL BID",null,null,null,{"$f":"SUM(F214,F431)","v":12300}]
[]
["HOURLY LABOR RATES – Will only be utilized for work items not specifically listed in the scope and will only be billable on a pre-approved agreement with the Client"]
["Contractor shall insert a full schedule of labor rates in the line items below in the event of out of scope or hourly rate work is needed. "]
["Item #","Description",null,"Unit","Regular Rate","OT/Holiday Rate","Notes"]
[{"$f":"A428+1","v":362},"Licensed Arborist",null,"HR",50,90]
[{"$f":"A438+1","v":363},"Licensed Surveyor",null,"HR",250,350]
[{"$f":"A439+1","v":364},"OSP Director",null,"HR",78,130]
[365,"OSP Engineer",null,"HR",78,130]
[366,"OSP Project Manager",null,"HR",78,130]
[367,"OSP Inspector",null,"HR",58,100]
[368,"OSP Permit Coordinator",null,"HR",58,100]
[369,"OSP Materials Manager",null,"HR",58,100]
[370,"Fiber Splicer & Tester",null,"HR",75,112]
[371,"Construction Foreman",null,"HR",58,100]
[372,"Machine Operators",null,"HR",75,112]
[373,"General Construction Laborer",null,"HR",50,75]
[374,"Traffic Control Plan by Certified Firm",null,"PG",150,200]
[375,"Locate Paint Removal",null,"HR",45,65]
[376,"Traffic Control as required when out of scope items requested ",null,"HR",0,0]
[377,"Railroad Flaggers - extra cost for crossing railroads have to hire railroad employee flaggers",null,"HR",0,0]
[378,null,null,"HR",0,0]
[379,null,null,"HR",0,0]
[380,null,null,"HR",0,0]
[381,null,null,"HR",0,0]
[382,null,null,"HR",0,0]
[383,null,null,"HR",0,0]
[384,null,null,"HR",0,0]
[385,null,null,"HR",0,0]
[386,null,null,"HR",0,0]
[]
[]
["EQUIPMENT RATES"]
["Contractor shall insert a full schedule of equipment use rates in the line items below. "]
["Item #","Description",null,"Unit","Regular Rate",null,"Notes"]
[{"$f":"A462+1","v":387},"Drill Truck equip with trailer and drill",null,"HR",175]
[{"$f":"A468+1","v":388},"Crew truck with vac",null,"HR",150]
[{"$f":"A469+1","v":389},"Large vac",null,"HR",125]
[390,"Reel trailer",null,"HR",50]
[391,"Crew Truck with Mini Ex",null,"HR",150]
[392,"Breaker",null,"HR",50]
[393,"Air Compressor",null,"HR",50]
[394,"Splice Truck & Fiber Tools",null,"HR",95]
[395,null,null,"HR",0]
[396,null,null,"HR",0]
[397,null,null,"HR",0]
[398,null,null,"HR",0]
[399,null,null,"HR",0]
[400,null,null,"HR",0]
[401,null,null,"HR",0]
[402,null,null,"HR",0]
[403,null,null,"HR",0]
[404,null,null,"HR",0]
[405,null,null,"HR",0]
[406,null,null,"HR",0]
[407,null,null,"HR",0]
[408,null,null,"HR",0]
[409,null,null,"HR",0]
[410,null,null,"HR",0]
[411,null,null,"HR",0]
[412,null,null,"HR",0]
[413,null,null,"HR",0]
[414,null,null,"HR",0]
[415,null,null,"HR",0]
[416,null,null,"HR",0]
[417,null,null,"HR",0]
[418,null,null,"HR",0]
[419,null,null,"HR",0]
[420,null,null,"HR",0]
[421,null,null,"HR",0]
[422,null,null,"HR",0]
[423,null,null,"HR",0]
[424,null,null,"HR",0]
["END"]

{"sheet":"Summary","index":57,"n_rows":30,"n_cols":59,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,"BOM Name","Lookup Name","Price",null,"DIST-028","DIST-027","DIST-019","DIST-026","DIST-025","DIST-016","DIST-015","DIST-014","DIST-013","DIST-012","DIST-004","DIST-008","DIST-017","DIST-020","DIST-021","DIST-022","DIST-023","DIST-030","DIST-031","DIST-032","DIST-049","DIST-018","DIST-038","DIST-040","DIST-009","DIST-010","DIST-011","DIST-024","DIST-029","DIST-036","DIST-037","DIST-039","DIST-041","DIST-035","DIST-042","DIST-007","DIST-001","DIST-002","DIST-003","DIST-006","DIST-052","DIST-051","DIST-050","DIST-043","DIST-044","DIST-034","DIST-046","DIST-045","DIST-048","DIST-047","DIST-005","DIST-053","DIST-054","DIST-033"]
["Buried: ",null,null,null,null,15509,21619,16254.95,15506,15399,18260,20249,17527,16724,28455,13393,17887,15961,14574,17824,6559,28204,15703,15768,23761.74,17162.22,14573,22839,1766,23791,17181,17004,27245.599999999999,20350,35959,19425,20736,20078,19078,14613,12597,19409,23850,17328,20625,13520,32046,14374,19280,16287,38214,25878,20896,28138,14827,32997,5733,null,94244]
["Aerial: ",null,null,null,null,"         -  ","          -  ",1431,"          -  ","          -  ","          -  ","          -  ",723,"          -  ","          -  ","          -  ",471,710,null,null,null,null,null,null,null,1314,2345,590,15957,1505,302,1555,null,1480,642,619,2634,null,null,null,8267,721,1105,2298,null,null,373,720,287,702,1626,1716,null,856,2169,1281,null,null,1552]
["Addresses",null,null,null,null,126,185,249,139,125,145,201,206,209,190,20,245,213,241,248,6,254,226,206,253,164,240,239,169,265,232,198,239,226,220,150,246,165,138,14,213,231,243,107,239,67,264,160,123,176,210,190,206,244,44,201,18,null,118]
["Business",null,null,null,null,"         -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  "]
["Anchor",null,null,null,null,"         -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  ","          -  "]
[]
[]
[null,"UNDERGROUND - BURIED LABOR TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F86\"),0)","v":325552.32999999996},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F86\"),0)","v":453377.12},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F86\"),0)","v":356703.09},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F86\"),0)","v":325492.43},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F86\"),0)","v":322982.03999999998},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F86\"),0)","v":383020.34},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F86\"),0)","v":425267.81},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F86\"),0)","v":380956.75},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F86\"),0)","v":351264.8},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F86\"),0)","v":596831.97},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F86\"),0)","v":281396.8},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F86\"),0)","v":391289.91},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F86\"),0)","v":348326.74},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F86\"),0)","v":322060.49999999994},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F86\"),0)","v":390143.49000000005},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F86\"),0)","v":138391.26999999999},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F86\"),0)","v":608517.11},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F86\"),0)","v":344176.51},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F86\"),0)","v":344544.73000000004},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F86\"),0)","v":514849.55},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F86\"),0)","v":370759.21},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F86\"),0)","v":319679.50999999995},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F86\"),0)","v":494253.43999999994},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F86\"),0)","v":38882.660000000003},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F86\"),0)","v":515163.93999999994},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F86\"),0)","v":375850.38},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F86\"),0)","v":369006.93999999994},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F86\"),0)","v":587071.32000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F86\"),0)","v":441069.70999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F86\"),0)","v":768359.28},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F86\"),0)","v":417088.94},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F86\"),0)","v":449765.01},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F86\"),0)","v":432610.53},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F86\"),0)","v":409551.73},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F86\"),0)","v":307785.42},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F86\"),0)","v":273148.55000000005},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F86\"),0)","v":421758.33},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F86\"),0)","v":515752.76999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F86\"),0)","v":369871.58},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F86\"),0)","v":448554.72000000003},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F86\"),0)","v":288209.25},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F86\"),0)","v":689515.72},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F86\"),0)","v":312013.34000000003},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F86\"),0)","v":412305.64},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F86\"),0)","v":353395.38},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F86\"),0)","v":814631.14},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F86\"),0)","v":554494.05999999994},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F86\"),0)","v":452006.10000000003},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F86\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F86\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F86\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F86\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F86\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F86\"),0)","v":0}]
[null,"SPLICING LABOR TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F175\"),0)","v":34380},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F175\"),0)","v":42248},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F175\"),0)","v":72060},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F175\"),0)","v":36256},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F175\"),0)","v":34328},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F175\"),0)","v":37168},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F175\"),0)","v":54732},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F175\"),0)","v":66224},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F175\"),0)","v":55748},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F175\"),0)","v":42508},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F175\"),0)","v":21068},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F175\"),0)","v":71252},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F175\"),0)","v":67188},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F175\"),0)","v":67300},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F175\"),0)","v":71408},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F175\"),0)","v":26628},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F175\"),0)","v":72320},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F175\"),0)","v":69064},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F175\"),0)","v":66224},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F175\"),0)","v":72268},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F175\"),0)","v":50588},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F175\"),0)","v":70392},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F175\"),0)","v":70340},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F175\"),0)","v":51448},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F175\"),0)","v":74092},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F175\"),0)","v":69376},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F175\"),0)","v":54756},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F175\"),0)","v":70340},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F175\"),0)","v":69064},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F175\"),0)","v":75640},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F175\"),0)","v":48660},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F175\"),0)","v":71304},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F175\"),0)","v":50640},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F175\"),0)","v":47436},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F175\"),0)","v":27644},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F175\"),0)","v":67188},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F175\"),0)","v":69324},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F175\"),0)","v":71148},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F175\"),0)","v":43424},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F175\"),0)","v":70340},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F175\"),0)","v":34600},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F175\"),0)","v":80928},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F175\"),0)","v":49780},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F175\"),0)","v":45456},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F175\"),0)","v":51812},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F175\"),0)","v":74520},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F175\"),0)","v":53740},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F175\"),0)","v":66224},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F175\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F175\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F175\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F175\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F175\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F175\"),0)","v":0}]
[null,"PATCH PANELS AND CABINETS LABOR TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F194\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F194\"),0)","v":2500}]
[null,"GENERAL LABOR TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F212\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F212\"),0)","v":0}]
[null,"LABOR TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F214\"),0)","v":362432.32999999996},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F214\"),0)","v":498125.12},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F214\"),0)","v":441615.39},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F214\"),0)","v":364248.43},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F214\"),0)","v":359810.04},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F214\"),0)","v":422688.34},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F214\"),0)","v":482499.81},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F214\"),0)","v":455878.54},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F214\"),0)","v":409512.8},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F214\"),0)","v":641839.97},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F214\"),0)","v":304964.8},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F214\"),0)","v":469434.17},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F214\"),0)","v":423894.52999999997},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F214\"),0)","v":391860.49999999994},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F214\"),0)","v":464051.49000000005},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F214\"),0)","v":167519.26999999999},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F214\"),0)","v":683337.11},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F214\"),0)","v":415740.51},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F214\"),0)","v":413268.73000000004},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F214\"),0)","v":589617.55000000005},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F214\"),0)","v":433455.05000000005},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F214\"),0)","v":408522.95999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F214\"),0)","v":572216.34999999986},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F214\"),0)","v":193980.28},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F214\"),0)","v":602874.23},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F214\"),0)","v":451298.45},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F214\"),0)","v":437623.67999999993},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F214\"),0)","v":659911.32000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F214\"),0)","v":523292.23},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F214\"),0)","v":851880.01},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F214\"),0)","v":473513.18},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F214\"),0)","v":541292.53},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F214\"),0)","v":485750.53},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F214\"),0)","v":459487.73},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F214\"),0)","v":337929.42},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F214\"),0)","v":395837.36000000004},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F214\"),0)","v":499771.84},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F214\"),0)","v":597609.46},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F214\"),0)","v":430992},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F214\"),0)","v":521394.72000000003},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F214\"),0)","v":325309.25},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F214\"),0)","v":776859.36},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F214\"),0)","v":370046.62000000005},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F214\"),0)","v":463757.43},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F214\"),0)","v":413379.05},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F214\"),0)","v":903180.45000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F214\"),0)","v":622699.77999999991},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F214\"),0)","v":520730.10000000003},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F214\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F214\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F214\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F214\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F214\"),0)","v":2500},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F214\"),0)","v":2500}]
[]
[null,"FIBER MATERIAL TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F239\"),0)","v":30547.63},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F239\"),0)","v":31742.92},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F239\"),0)","v":32066.11},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F239\"),0)","v":29039.409999999996},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F239\"),0)","v":25592.050000000003},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F239\"),0)","v":31219.659999999996},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F239\"),0)","v":11527.11},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F239\"),0)","v":49427.55},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F239\"),0)","v":27496.799999999999},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F239\"),0)","v":27679.96},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F239\"),0)","v":41618.17},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F239\"),0)","v":31989.159999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F239\"),0)","v":28897.29},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F239\"),0)","v":40823.020000000004},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F239\"),0)","v":25660.260000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F239\"),0)","v":43783.03},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F239\"),0)","v":30588.67},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F239\"),0)","v":32019.940000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F239\"),0)","v":47753.65},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F239\"),0)","v":37765.54},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F239\"),0)","v":63950.58},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F239\"),0)","v":34919.909999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F239\"),0)","v":40106.339999999997},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F239\"),0)","v":35215.93},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F239\"),0)","v":33483.51},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F239\"),0)","v":25643.35},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F239\"),0)","v":33724.619999999995},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F239\"),0)","v":35043.03},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F239\"),0)","v":43393.15},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F239\"),0)","v":33599.979999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F239\"),0)","v":36144.46},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F239\"),0)","v":23690.34},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F239\"),0)","v":56669.59},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F239\"),0)","v":26239.95},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F239\"),0)","v":34160.67},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F239\"),0)","v":29562.67},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F239\"),0)","v":69243.22},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F239\"),0)","v":47755.17},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F239\"),0)","v":36606.160000000003},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F239\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F239\"),0)","v":0}]
[null,"UNDERGROUND MATERIAL TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F275\"),0)","v":105487.55},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F275\"),0)","v":146401.20000000001},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F275\"),0)","v":122396.8},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F275\"),0)","v":105475.4},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F275\"),0)","v":104332.95},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F275\"),0)","v":123750.54999999999},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F275\"),0)","v":137926.45000000001},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F275\"),0)","v":128958.39999999999},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F275\"),0)","v":113918.35},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F275\"),0)","v":192841.45},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F275\"),0)","v":91376.3},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F275\"),0)","v":133678.25},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F275\"),0)","v":118701.8},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F275\"),0)","v":111417.95},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F275\"),0)","v":133120.6},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F275\"),0)","v":45212.95},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F275\"),0)","v":204073.3},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F275\"),0)","v":117519.95},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F275\"),0)","v":117525.75},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F275\"),0)","v":173354.25},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F275\"),0)","v":124779.35},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F275\"),0)","v":109615.05},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F275\"),0)","v":166125.54999999999},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F275\"),0)","v":13655.9},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F275\"),0)","v":173250.55},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F275\"),0)","v":128441.35},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F275\"),0)","v":124776.7},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F275\"),0)","v":196471.2},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F275\"),0)","v":148852},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F275\"),0)","v":254446.75},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F275\"),0)","v":138964.95000000001},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F275\"),0)","v":152055.75},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F275\"),0)","v":144973.45000000001},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F275\"),0)","v":136635.20000000001},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F275\"),0)","v":100142.2},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F275\"),0)","v":92162.35},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F275\"),0)","v":142709},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F275\"),0)","v":173499.7},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F275\"),0)","v":122315.7},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F275\"),0)","v":151946.15},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F275\"),0)","v":95188.4},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F275\"),0)","v":230311.95},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F275\"),0)","v":105572.35},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F275\"),0)","v":136492.4},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F275\"),0)","v":119505.25},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F275\"),0)","v":268777.75},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F275\"),0)","v":184204.6},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F275\"),0)","v":151976.54999999999},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F275\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F275\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F275\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F275\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F275\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F275\"),0)","v":0}]
[null,"CLOSURES MATERIAL TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F300\"),0)","v":6600},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F300\"),0)","v":9850},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F300\"),0)","v":13200},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F300\"),0)","v":7425},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F300\"),0)","v":6600},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F300\"),0)","v":7825},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F300\"),0)","v":10775},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F300\"),0)","v":10775},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F300\"),0)","v":11175},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F300\"),0)","v":9850},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F300\"),0)","v":1325},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F300\"),0)","v":12800},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F300\"),0)","v":11175},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F300\"),0)","v":12800},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F300\"),0)","v":12800},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F300\"),0)","v":525},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F300\"),0)","v":13200},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F300\"),0)","v":11975},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F300\"),0)","v":10775},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F300\"),0)","v":13200},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F300\"),0)","v":8625},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F300\"),0)","v":12400},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F300\"),0)","v":12400},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F300\"),0)","v":9050},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F300\"),0)","v":14025},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F300\"),0)","v":12000},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F300\"),0)","v":10250},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F300\"),0)","v":12400},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F300\"),0)","v":11975},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F300\"),0)","v":11575},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F300\"),0)","v":7825},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F300\"),0)","v":12800},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F300\"),0)","v":8625},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F300\"),0)","v":7425},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F300\"),0)","v":925},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F300\"),0)","v":11175},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F300\"),0)","v":12000},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F300\"),0)","v":12800},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F300\"),0)","v":5800},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F300\"),0)","v":12400},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F300\"),0)","v":3775},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F300\"),0)","v":13600},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F300\"),0)","v":8225},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F300\"),0)","v":6600},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F300\"),0)","v":9050},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F300\"),0)","v":11175},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F300\"),0)","v":9850},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F300\"),0)","v":10775},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F300\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F300\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F300\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F300\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F300\"),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F300\"),0)","v":0}]
[null,"PATCH PANELS AND CABINETS MATERIAL TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F353\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F353\"),0)","v":9800}]
[null,"MATERIAL TOTAL",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F431\"),0)","v":121887.55},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F431\"),0)","v":166051.20000000001},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F431\"),0)","v":176866.84},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F431\"),0)","v":122700.4},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F431\"),0)","v":120732.95},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F431\"),0)","v":141375.54999999999},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F431\"),0)","v":158501.45000000001},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F431\"),0)","v":181805.85},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F431\"),0)","v":134893.35},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F431\"),0)","v":212491.45},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F431\"),0)","v":102501.3},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F431\"),0)","v":188711.16999999998},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F431\"),0)","v":169199.31},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F431\"),0)","v":159610},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F431\"),0)","v":186940.26},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F431\"),0)","v":67065.06},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F431\"),0)","v":276500.84999999998},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F431\"),0)","v":166791.75},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F431\"),0)","v":165780.71},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F431\"),0)","v":237972.41999999998},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F431\"),0)","v":176103.05000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F431\"),0)","v":162095.29},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F431\"),0)","v":229618.47},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F431\"),0)","v":67256.430000000008},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F431\"),0)","v":241879.12999999998},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F431\"),0)","v":181133.24000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F431\"),0)","v":177872.69},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F431\"),0)","v":266424.84999999998},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F431\"),0)","v":209365.34},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F431\"),0)","v":340247.95},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F431\"),0)","v":191982.95},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F431\"),0)","v":216401.83},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F431\"),0)","v":198614.38},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F431\"),0)","v":187343.71000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F431\"),0)","v":136510.54999999999},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F431\"),0)","v":151551.34},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F431\"),0)","v":200081.34},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F431\"),0)","v":240199.4},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F431\"),0)","v":172848.46},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F431\"),0)","v":210290.61},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F431\"),0)","v":132453.74},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F431\"),0)","v":310737.57000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F431\"),0)","v":150321.50000000003},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F431\"),0)","v":187354.64},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F431\"),0)","v":168400.13999999998},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F431\"),0)","v":360074.82999999996},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F431\"),0)","v":252698.53000000003},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F431\"),0)","v":209157.71},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F431\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F431\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F431\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F431\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F431\"),0)","v":9800},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F431\"),0)","v":9800}]
[]
[null,"Total Drop Length",null,null,null,19478,19478,null,23123,24728,26264,32683,32367,32520,31666,7964.8452939999997,37204.452590000001,34270.963880000003,34633.539120000001,36379.447379999998,965.95084399999996,40470.643980000001,35422.33423,30076.301350000002,38048.430370000002,27952.116910000001,34668.308250000002,37054.207690000003,35985.200929999999,32950.604789999998,34886.768040000003,30620.163929999999,39211.0936,36290.112760000004,35080.56983,25339.89286,35985.200929999999,25869.634819999999,22621.437969999999,3711.3453,35659.066420000003,35033.594299999997,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998,42589.723149999998]
[null,"Average Drop Length",null,null,null,{"$f":"F21/F4","v":154.5873015873016},105.28648648648648,0,166.35251798561151,197.82400000000001,181.13103448275862,162.60199004975124,157.12135922330097,155.5980861244019,166.66315789473686,398.24226469999996,151.85490853061225,160.8965440375587,143.70763120331949,146.69132008064514,160.99180733333333,159.33324401574802,156.73599216814159,146.00146286407767,150.38905284584982,170.43973725609757,144.451284375,155.0385258995816,212.93018301775146,124.34190486792451,150.37400017241382,154.64729257575758,164.06315313807531,160.57572017699115,159.4571355909091,168.93261906666666,146.28130459349592,{"$f":"AL21/AL4","v":156.78566557575758},163.92346355072462,265.09609285714288,167.41345737089202,151.66058138528138,175.26635041152264,398.03479579439249,178.19967845188285,635.66750970149246,161.32470890151515,266.1857696875,346.25791178861789,241.98706335227271,202.80820547619047,224.15643763157894,206.74622888349515,174.54804569672132,967.94825340909085,211.88916990049751,2366.0957305555553,{"$error":"#DIV/0!"},360.92985720338982]
[null,"40% Take Rate Cost",null,null,null,{"$f":"F4*1300*0.4","v":65520},96200,129480,72280,65000,75400,104520,107120,108680,98800,10400,127400,110760,125320,128960,3120,132080,117520,107120,131560,85280,124800,124280,87880,137800,120640,102960,124280,117520,114400,78000,127920,{"$f":"AL4*1300*0.4","v":85800},71760,7280,110760,120120,126360,55640,124280,34840,137280,83200,63960,91520,109200,98800,107120,126880,22880,104520,9360,0,61360]
[]
[null,"Toatl OSP",null,null,null,{"$f":"IFERROR(INDIRECT(\"'\"&F$1&\"'!\"&\"F433\"),0)","v":484319.87999999995},{"$f":"IFERROR(INDIRECT(\"'\"&G$1&\"'!\"&\"F433\"),0)","v":664176.32000000007},{"$f":"IFERROR(INDIRECT(\"'\"&H$1&\"'!\"&\"F433\"),0)","v":618482.23},{"$f":"IFERROR(INDIRECT(\"'\"&I$1&\"'!\"&\"F433\"),0)","v":486948.82999999996},{"$f":"IFERROR(INDIRECT(\"'\"&J$1&\"'!\"&\"F433\"),0)","v":480542.99},{"$f":"IFERROR(INDIRECT(\"'\"&K$1&\"'!\"&\"F433\"),0)","v":564063.89},{"$f":"IFERROR(INDIRECT(\"'\"&L$1&\"'!\"&\"F433\"),0)","v":641001.26},{"$f":"IFERROR(INDIRECT(\"'\"&M$1&\"'!\"&\"F433\"),0)","v":637684.39},{"$f":"IFERROR(INDIRECT(\"'\"&N$1&\"'!\"&\"F433\"),0)","v":544406.15},{"$f":"IFERROR(INDIRECT(\"'\"&O$1&\"'!\"&\"F433\"),0)","v":854331.41999999993},{"$f":"IFERROR(INDIRECT(\"'\"&P$1&\"'!\"&\"F433\"),0)","v":407466.1},{"$f":"IFERROR(INDIRECT(\"'\"&Q$1&\"'!\"&\"F433\"),0)","v":658145.34},{"$f":"IFERROR(INDIRECT(\"'\"&R$1&\"'!\"&\"F433\"),0)","v":593093.84},{"$f":"IFERROR(INDIRECT(\"'\"&S$1&\"'!\"&\"F433\"),0)","v":551470.5},{"$f":"IFERROR(INDIRECT(\"'\"&T$1&\"'!\"&\"F433\"),0)","v":650991.75},{"$f":"IFERROR(INDIRECT(\"'\"&U$1&\"'!\"&\"F433\"),0)","v":234584.33},{"$f":"IFERROR(INDIRECT(\"'\"&V$1&\"'!\"&\"F433\"),0)","v":959837.96},{"$f":"IFERROR(INDIRECT(\"'\"&W$1&\"'!\"&\"F433\"),0)","v":582532.26},{"$f":"IFERROR(INDIRECT(\"'\"&X$1&\"'!\"&\"F433\"),0)","v":579049.44000000006},{"$f":"IFERROR(INDIRECT(\"'\"&Y$1&\"'!\"&\"F433\"),0)","v":827589.97},{"$f":"IFERROR(INDIRECT(\"'\"&Z$1&\"'!\"&\"F433\"),0)","v":609558.10000000009},{"$f":"IFERROR(INDIRECT(\"'\"&AA$1&\"'!\"&\"F433\"),0)","v":570618.25},{"$f":"IFERROR(INDIRECT(\"'\"&AB$1&\"'!\"&\"F433\"),0)","v":801834.81999999983},{"$f":"IFERROR(INDIRECT(\"'\"&AC$1&\"'!\"&\"F433\"),0)","v":261236.71000000002},{"$f":"IFERROR(INDIRECT(\"'\"&AD$1&\"'!\"&\"F433\"),0)","v":844753.36},{"$f":"IFERROR(INDIRECT(\"'\"&AE$1&\"'!\"&\"F433\"),0)","v":632431.69000000006},{"$f":"IFERROR(INDIRECT(\"'\"&AF$1&\"'!\"&\"F433\"),0)","v":615496.36999999988},{"$f":"IFERROR(INDIRECT(\"'\"&AG$1&\"'!\"&\"F433\"),0)","v":926336.17},{"$f":"IFERROR(INDIRECT(\"'\"&AH$1&\"'!\"&\"F433\"),0)","v":732657.57},{"$f":"IFERROR(INDIRECT(\"'\"&AI$1&\"'!\"&\"F433\"),0)","v":1192127.96},{"$f":"IFERROR(INDIRECT(\"'\"&AJ$1&\"'!\"&\"F433\"),0)","v":665496.13},{"$f":"IFERROR(INDIRECT(\"'\"&AK$1&\"'!\"&\"F433\"),0)","v":757694.36},{"$f":"IFERROR(INDIRECT(\"'\"&AL$1&\"'!\"&\"F433\"),0)","v":684364.91},{"$f":"IFERROR(INDIRECT(\"'\"&AM$1&\"'!\"&\"F433\"),0)","v":646831.43999999994},{"$f":"IFERROR(INDIRECT(\"'\"&AN$1&\"'!\"&\"F433\"),0)","v":474439.97},{"$f":"IFERROR(INDIRECT(\"'\"&AO$1&\"'!\"&\"F433\"),0)","v":547388.70000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AP$1&\"'!\"&\"F433\"),0)","v":699853.18},{"$f":"IFERROR(INDIRECT(\"'\"&AQ$1&\"'!\"&\"F433\"),0)","v":837808.86},{"$f":"IFERROR(INDIRECT(\"'\"&AR$1&\"'!\"&\"F433\"),0)","v":603840.46},{"$f":"IFERROR(INDIRECT(\"'\"&AS$1&\"'!\"&\"F433\"),0)","v":731685.33000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AT$1&\"'!\"&\"F433\"),0)","v":457762.99},{"$f":"IFERROR(INDIRECT(\"'\"&AU$1&\"'!\"&\"F433\"),0)","v":1087596.9300000002},{"$f":"IFERROR(INDIRECT(\"'\"&AV$1&\"'!\"&\"F433\"),0)","v":520368.12000000011},{"$f":"IFERROR(INDIRECT(\"'\"&AW$1&\"'!\"&\"F433\"),0)","v":651112.07000000007},{"$f":"IFERROR(INDIRECT(\"'\"&AX$1&\"'!\"&\"F433\"),0)","v":581779.18999999994},{"$f":"IFERROR(INDIRECT(\"'\"&AY$1&\"'!\"&\"F433\"),0)","v":1263255.28},{"$f":"IFERROR(INDIRECT(\"'\"&AZ$1&\"'!\"&\"F433\"),0)","v":875398.30999999994},{"$f":"IFERROR(INDIRECT(\"'\"&BA$1&\"'!\"&\"F433\"),0)","v":729887.81},{"$f":"IFERROR(INDIRECT(\"'\"&BB$1&\"'!\"&\"F433\"),0)","v":12300},{"$f":"IFERROR(INDIRECT(\"'\"&BC$1&\"'!\"&\"F433\"),0)","v":12300},{"$f":"IFERROR(INDIRECT(\"'\"&BD$1&\"'!\"&\"F433\"),0)","v":12300},{"$f":"IFERROR(INDIRECT(\"'\"&BE$1&\"'!\"&\"F433\"),0)","v":12300},{"$f":"IFERROR(INDIRECT(\"'\"&BF$1&\"'!\"&\"F433\"),0)","v":12300},{"$f":"IFERROR(INDIRECT(\"'\"&BG$1&\"'!\"&\"F433\"),0)","v":12300}]
[null,"TOTAL BID",null,null,null,{"$f":"F23+F25","v":549839.87999999989},760376.32000000007,747962.23,559228.82999999996,545542.99,639463.89,745521.26,744804.39,653086.15,953131.41999999993,417866.1,785545.34,703853.84,676790.5,779951.75,237704.33,1091917.96,700052.26,686169.44000000006,959149.97,694838.10000000009,695418.25,926114.81999999983,349116.71,982553.36,753071.69000000006,718456.36999999988,1050616.17,850177.57,1306527.96,743496.13,885614.36,{"$f":"AL23+AL25","v":770164.91},718591.44,481719.97,658148.70000000007,819973.18,964168.86,659480.46,855965.33000000007,492602.99,1224876.9300000002,603568.12000000011,715072.07000000007,673299.19,1372455.28,974198.30999999994,837007.81,139180,35180,116820,21660,12300,73660]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist",{"$f":"SUM(I26:P26)","v":5258645.0299999993}]
[]
[]
[null,"TOTAL PER PASSING",null,null,null,{"$f":"F26/F4","v":4363.8085714285708},{"$f":"G26/G4","v":4110.1422702702703},3003.86437751004,4023.2289928057553,4364.3439200000003,4410.0957931034482,3709.0609950248759,3615.5552912621361,3124.8141148325358,5016.4811578947365,20893.305,3206.3075102040816,3304.4781220657273,2808.2593360995852,3144.9667338709678,39617.388333333329,4298.8896062992126,3097.5763716814158,3330.9196116504859,3791.1066007905138,4236.8176829268295,2897.5760416666667,3874.95740585774,2065.7793491124262,3707.7485283018868,3245.9986637931038,3628.5675252525248,4395.8835564853553,3761.8476548672566,5938.7634545454548,4956.6408666666666,3600.0583739837398,4667.6661212121217,5207.1843478260862,34408.569285714286,3089.9000000000005,3549.6674458874463,3967.7730864197529,6163.3687850467286,3581.4448953974897,7352.2834328358203,4639.6853409090918,3772.3007500000008,5813.594065040651,3825.5635795454541,6535.5013333333336,5127.3595263157895,4063.1447087378642,570.40983606557381,799.5454545454545,581.19402985074623,1203.3333333333333,{"$error":"#DIV/0!"},624.23728813559319]

{"sheet":"$Passing","index":58,"n_rows":55,"n_cols":4,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,"$/HHHP","Households","Cost"]
["DIST-054",0,{"$f":"HLOOKUP('$Passing'!$A55,Summary!$F:$BG,4,FALSE)","v":6},{"$f":"B2*C2","v":0}]
["DIST-048",570.40983606557381,{"$f":"HLOOKUP('$Passing'!$A49,Summary!$F:$BG,4,FALSE)","v":220},{"$f":"B3*C3","v":125490.16393442624}]
["DIST-005",581.19402985074623,{"$f":"HLOOKUP('$Passing'!$A6,Summary!$F:$BG,4,FALSE)","v":44},25572.537313432833]
["DIST-033",624.23728813559319,{"$f":"HLOOKUP('$Passing'!$A34,Summary!$F:$BG,4,FALSE)","v":206},128592.8813559322]
["DIST-047",799.5454545454545,{"$f":"HLOOKUP('$Passing'!$A48,Summary!$F:$BG,4,FALSE)","v":123},98344.090909090897]
["DIST-053",1203.3333333333333,{"$f":"HLOOKUP('$Passing'!$A54,Summary!$F:$BG,4,FALSE)","v":14},16846.666666666664]
["DIST-040",2065.7793491124262,{"$f":"HLOOKUP('$Passing'!$A41,Summary!$F:$BG,4,FALSE)","v":145},299538.00562130183]
["DIST-020",2808.2593360995852,{"$f":"HLOOKUP('$Passing'!$A21,Summary!$F:$BG,4,FALSE)","v":239},671173.9813278009]
["DIST-018",2897.5760416666667,{"$f":"HLOOKUP('$Passing'!$A19,Summary!$F:$BG,4,FALSE)","v":206},596900.6645833333]
["DIST-019",3003.86437751004,{"$f":"HLOOKUP('$Passing'!$A20,Summary!$F:$BG,4,FALSE)","v":231},693892.67120481923]
["DIST-007",3089.9000000000005,{"$f":"HLOOKUP('$Passing'!$A8,Summary!$F:$BG,4,FALSE)","v":169},522193.10000000009]
["DIST-030",3097.5763716814158,{"$f":"HLOOKUP('$Passing'!$A31,Summary!$F:$BG,4,FALSE)","v":239},740320.75283185835]
["DIST-013",3124.8141148325358,{"$f":"HLOOKUP('$Passing'!$A14,Summary!$F:$BG,4,FALSE)","v":209},653086.15]
["DIST-021",3144.9667338709678,{"$f":"HLOOKUP('$Passing'!$A22,Summary!$F:$BG,4,FALSE)","v":246},773661.81653225806]
["DIST-008",3206.3075102040816,{"$f":"HLOOKUP('$Passing'!$A9,Summary!$F:$BG,4,FALSE)","v":241},772720.10995918361]
["DIST-010",3245.9986637931038,{"$f":"HLOOKUP('$Passing'!$A11,Summary!$F:$BG,4,FALSE)","v":249},808253.66728448286]
["DIST-017",3304.4781220657273,{"$f":"HLOOKUP('$Passing'!$A18,Summary!$F:$BG,4,FALSE)","v":213},703853.84]
["DIST-031",3330.9196116504859,{"$f":"HLOOKUP('$Passing'!$A32,Summary!$F:$BG,4,FALSE)","v":243},809413.4656310681]
["DIST-001",3549.6674458874463,{"$f":"HLOOKUP('$Passing'!$A2,Summary!$F:$BG,4,FALSE)","v":0},0]
["DIST-006",3581.4448953974897,{"$f":"HLOOKUP('$Passing'!$A7,Summary!$F:$BG,4,FALSE)","v":18},64466.008117154815]
["DIST-039",3600.0583739837398,{"$f":"HLOOKUP('$Passing'!$A40,Summary!$F:$BG,4,FALSE)","v":239},860413.95138211385]
["DIST-014",3615.5552912621361,{"$f":"HLOOKUP('$Passing'!$A15,Summary!$F:$BG,4,FALSE)","v":248},896657.71223300975]
["DIST-011",3628.5675252525248,{"$f":"HLOOKUP('$Passing'!$A12,Summary!$F:$BG,4,FALSE)","v":213},772884.88287878782]
["DIST-009",3707.7485283018868,{"$f":"HLOOKUP('$Passing'!$A10,Summary!$F:$BG,4,FALSE)","v":240},889859.64679245278]
["DIST-015",3709.0609950248759,{"$f":"HLOOKUP('$Passing'!$A16,Summary!$F:$BG,4,FALSE)","v":245},908719.94378109463]
["DIST-029",3761.8476548672566,{"$f":"HLOOKUP('$Passing'!$A30,Summary!$F:$BG,4,FALSE)","v":176},662085.18725663715]
["DIST-050",3772.3007500000008,{"$f":"HLOOKUP('$Passing'!$A51,Summary!$F:$BG,4,FALSE)","v":210},792183.1575000002]
["DIST-032",3791.1066007905138,{"$f":"HLOOKUP('$Passing'!$A33,Summary!$F:$BG,4,FALSE)","v":139},526963.81750988145]
["DIST-044",3825.5635795454541,{"$f":"HLOOKUP('$Passing'!$A45,Summary!$F:$BG,4,FALSE)","v":190},726857.08011363633]
["DIST-038",3874.95740585774,{"$f":"HLOOKUP('$Passing'!$A39,Summary!$F:$BG,4,FALSE)","v":125},484369.6757322175]
["DIST-002",3967.7730864197529,{"$f":"HLOOKUP('$Passing'!$A3,Summary!$F:$BG,4,FALSE)","v":244},968136.63308641966]
["DIST-026",4023.2289928057553,{"$f":"HLOOKUP('$Passing'!$A27,Summary!$F:$BG,4,FALSE)","v":226},909249.75237410073]
["DIST-045",4063.1447087378642,{"$f":"HLOOKUP('$Passing'!$A46,Summary!$F:$BG,4,FALSE)","v":190},771997.49466019415]
["DIST-027",4110.1422702702703,{"$f":"HLOOKUP('$Passing'!$A28,Summary!$F:$BG,4,FALSE)","v":160},657622.76324324321]
["DIST-049",4236.8176829268295,{"$f":"HLOOKUP('$Passing'!$A50,Summary!$F:$BG,4,FALSE)","v":107},453339.49207317078]
["DIST-023",4298.8896062992126,{"$f":"HLOOKUP('$Passing'!$A24,Summary!$F:$BG,4,FALSE)","v":198},851180.14204724412]
["DIST-028",4363.8085714285708,{"$f":"HLOOKUP('$Passing'!$A29,Summary!$F:$BG,4,FALSE)","v":253},1104043.5685714283]
["DIST-025",4364.3439200000003,{"$f":"HLOOKUP('$Passing'!$A26,Summary!$F:$BG,4,FALSE)","v":201},877233.12792]
["DIST-024",4395.8835564853553,{"$f":"HLOOKUP('$Passing'!$A25,Summary!$F:$BG,4,FALSE)","v":265},1164909.1424686192]
["DIST-016",4410.0957931034482,{"$f":"HLOOKUP('$Passing'!$A17,Summary!$F:$BG,4,FALSE)","v":232},1023142.2239999999]
["DIST-051",4639.6853409090918,{"$f":"HLOOKUP('$Passing'!$A52,Summary!$F:$BG,4,FALSE)","v":67},310858.91784090915]
["DIST-041",4667.6661212121217,{"$f":"HLOOKUP('$Passing'!$A42,Summary!$F:$BG,4,FALSE)","v":264},1232263.8560000001]
["DIST-037",4956.6408666666666,{"$f":"HLOOKUP('$Passing'!$A38,Summary!$F:$BG,4,FALSE)","v":126},624536.74919999996]
["DIST-012",5016.4811578947365,{"$f":"HLOOKUP('$Passing'!$A13,Summary!$F:$BG,4,FALSE)","v":226},1133724.7416842105]
["DIST-046",5127.3595263157895,{"$f":"HLOOKUP('$Passing'!$A47,Summary!$F:$BG,4,FALSE)","v":138},707575.61463157891]
["DIST-035",5207.1843478260862,{"$f":"HLOOKUP('$Passing'!$A36,Summary!$F:$BG,4,FALSE)","v":164},853978.2330434781]
["DIST-043",5813.594065040651,{"$f":"HLOOKUP('$Passing'!$A44,Summary!$F:$BG,4,FALSE)","v":150},872039.10975609766]
["DIST-036",5938.7634545454548,{"$f":"HLOOKUP('$Passing'!$A37,Summary!$F:$BG,4,FALSE)","v":254},1508445.9174545456]
["DIST-003",6163.3687850467286,{"$f":"HLOOKUP('$Passing'!$A4,Summary!$F:$BG,4,FALSE)","v":201},1238837.1257943925]
["DIST-034",6535.5013333333336,{"$f":"HLOOKUP('$Passing'!$A35,Summary!$F:$BG,4,FALSE)","v":185},1209067.7466666668]
["DIST-052",7352.2834328358203,{"$f":"HLOOKUP('$Passing'!$A53,Summary!$F:$BG,4,FALSE)","v":20},147045.66865671641]
["DIST-004",20893.305,{"$f":"HLOOKUP('$Passing'!$A5,Summary!$F:$BG,4,FALSE)","v":118},2465409.9900000002]
["DIST-042",34408.569285714286,{"$f":"HLOOKUP('$Passing'!$A43,Summary!$F:$BG,4,FALSE)","v":165},5677413.9321428575]
["DIST-022",39617.388333333329,{"$f":"HLOOKUP('$Passing'!$A23,Summary!$F:$BG,4,FALSE)","v":206},8161181.9966666661]

{"sheet":"PLANNING SUMMARY BB","index":59,"n_rows":98,"n_cols":6,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[null,"BACKBONE ENGINEERING PLAN SUMMARY"]
[null,"[CLIENT NAME]"]
[]
[]
["LABOR PRICING. All work includes traffic control plans, setup, maintenance and breakdown, compacted backfill, stormwater and erosion control setup, maintenance and breakdown, safety compliance and soft surface restoration. All cells shown in green shall be completed by the Contractor. All other cells are protected in this form."]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total"]
[null,"UNDERGROUND - BURIED"]
[6,"Directional Bore (2) 2\"",175000,"LF",50.9,8907500]
[28,"Bore 6” Casing (Steel)",25,"LF",125,3125]
[29,"Bore 6” Casing (PVC)",25,"LF",100,2500]
[30,"Bore 8” Casing (Steel)",25,"LF",125,3125]
[31,"Bore 8” Casing (PVC)",25,"LF",100,2500]
[33,"Install Muletape in New Conduit",350100,"FT",0.33,115533]
[36,"Install #12 AWG Insulated Tracer Wire ",175000,"LF",0.77,134750]
[37,"Install 5/8\"x8' Copper Clad Ground Rod",88,"EA",25,2200]
[38,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",126,"EA",67.08,8452.08]
[39,"Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",42,"EA",96.15,4038.3]
[46,"Installation, Underground Fiber Cable - Including Slack (All other fiber)",187525,"LF",1.3,243782.5]
[52,"Installation, Large Vault 30\" x 48\"",167,"EA",1200,200400]
[57,"Sawcut, Remove and Replace  Asphalt 6\" Thick",26250,"SqrFt",23.08,605850]
[58,"Sawcut, Remove and Replace Concrete 6\" Thick",43750,"SqrFt",26.69,1167687.5]
[null,"UNDERGROUND - BURIED LABOR TOTAL",null,null,null,11401443.380000001]
[]
[null,"AERIAL -STRAND/LASH"]
[68,"Lash/Mount Closure",16,"EA",175,2800]
[69,"Bond Strand/Guy to pole ground + materials",70,"EA",250,17500]
[70,"Install Strand",50000,"FT",2.15,107500]
[71,"Install Snow Shoes",100,"EA",160,16000]
[72,"Install Aerial Slack",5000,"EA",2.69,13450]
[73,"Install / Lash Aerial Cable",50000,"FT",2.69,134500]
[74,"Tree Trimming",5000,"FT",6.75,33750]
[75,"Install Pole Risers",14,"EA",308,4312]
[76,"Install Down Guy & Anchors",42,"EA",385,16170]
[77,"Pole Transfer / Make Ready (Straight Through)",10,"EA",193,1930]
[78,"Pole Transfer / Make Ready (Dead-end)",10,"EA",170,1700]
[79,"Pole Transfer / Make Ready (Double Dead-end)",10,"EA",461,4610]
[null,"AERIAL -STRAND/LASH LABOR TOTAL",null,null,null,354222]
[]
[null,"SPLICING"]
[127,"Install New Splice Case & Prep Cable",46,"EA",400,18400]
[129,"Ground Splice Case + Materials",46,"EA",50,2300]
[130,"Splicing, Fusion, Single Fiber",13248,"EA",45,596160]
[131,"Splicing Fusion, Single fiber Pigtail at panel",1152,"EA",45,51840]
[134,"Testing, OTDR, Bi-Directional, Power Meter Testing",1152,"EA",13,14976]
[137,"Reel testing",7200,"EA",45,324000]
[null,"SPLICING LABOR TOTAL",null,null,null,1007676]
[]
[null,"PATCH PANELS AND CABINETS"]
[148,"Install rack mounted patch panel (Any Size) and tails",4,"EA",500,2000]
[null,"PATCH PANELS AND CABINETS LABOR TOTAL",null,null,null,2000]
[]
["***","LABOR TOTAL",null,null,null,12765341.380000001]
[]
["Item #","Description","Estimated Quantity","Unit","Unit Price","Total"]
[null,"FIBER"]
[183,"288 CT Fiber Cable",242525,"FT",2.1,509302.5]
[null,"FIBER MATERIAL TOTAL",null,null,null,509302.5]
[]
[null,"UNDERGROUND"]
[198,"2” HDPE Roll Conduit, Orange – SDR 11 ",350000,"FT",1.8,630000]
[202,"Mule Tape",350100,"FT",0.05,17505]
[203,"#12 AWG Solid  Thhn Insulated Tracer Wire",175000,"FT",0.25,43750]
[204,"5/8\"x8' Copper Clad Ground Rod",88,"EA",25,2200]
[208,"Large Vault, 30” x 48”",167,"EA",1250,208750]
[215,"3.5\" Dia PVC Round Marker Posts with Orange Dome Top, 8 ft. in length",126,"EA",45,5670]
[216,"3.5\" Dia PVC Round Locate Posts with Orange \"Top Hat\", 8 ft. in length with shorting straps",42,"EA",65,2730]
[219,"6\" SDR 11",50,null,20,1000]
[220,"8\" SDR 11",50,null,20,1000]
[221,"6\" Steel Casing",50,null,100,5000]
[222,"8\" Steel Casing",50,null,100,5000]
[null,"UNDERGROUND MATERIAL TOTAL",null,null,null,922605]
[]
[null,"CLOSURES"]
[238,"FOSC 600 D Closure",46,"EA",900,41400]
[239,"600 D Size splice Tray",138,"EA",50,6900]
[240,"Slack Basket for 600 D-Gel Closure",46,"EA",50,2300]
[null,"CLOSURES MATERIAL TOTAL",null,null,null,50600]
[]
[null,"PATCH PANELS AND CABINETS"]
[284,"288 port rack mount panel",8,"EA",5300,42400]
[null,"PATCH PANELS AND CABINETS MATERIAL TOTAL",null,null,null,42400]
[]
[null,"AERIAL"]
[298,"Snow Shoes",100,"EA",45,4500]
[300,"Anchors",42,"EA",125,5250]
[301,"Guy Marker - Yellow plastic cover for visibility of down guy",42,"EA",10,420]
[null,"AERIAL MATERIAL TOTAL",null,null,null,10170]
[]
[null,"AERIAL - STRAND/LASH"]
[311,"Pole Attachment Hardware (Not needed if included in the labor price)",278,"POLE",45,12510]
[312,"Lashing Wire (Not needed if included in the labor price)",50000,"FT",0.01,500]
[313,"6M Strand",50000,"FT",0.1,5000]
[null,"AERIAL - STRAND/LASH MATERIAL TOTAL",null,null,null,18010]
[]
["***","MATERIAL TOTAL",null,null,null,1553087.5]
[]
["***","TOTAL BID",null,null,null,14318428.880000001]

{"sheet":"PLANNING SUMMARY DIST","index":60,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DISTRIBUTION ENGINEERING PLAN SUMMARY"]

{"sheet":"INSTRUCTIONS","index":61,"n_rows":39,"n_cols":2,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,"The intention of this BOM template (i.e. tab BOM TEMPLATE) is to have a consistent BOM to use from financial modeling, to high level design, and low level design. We have encountered difficulties when using one BOM for the financial models and a different BOM from the design. This template should include most items needed for a project."]
[null,"Please follow these guidelines when using the BOM template…"]
[null,"DO NOT USE THIS WORKBOOK for client BOM's. This workbook must not be changed. Copy this workbook to another name such as <client>  BOM (e.g. Dayton BOM v1 2021-01-25) and use the copy."]
[null,"In copied workbook -->"]
[{"$f":"ROW()-4&\".\"","v":"1."},"COPY BOM TEMPLATE to another tab for each BOM you need to create. For example, if there is just a backbone and a FTTH PON needed, then copy BOM Template twice. If project needs to be broken out further, for example, one backbone and 3 FFTH PON areas, then copy 4 times.  PLEASE copy sheets so they reside after the BOM SUMMARY tab and before the BOM TEMPLATE tab.  This way the Summary and individual BB and DIST tabs will be located together (e.g, BOM SUMMARY, BB, DIST, BOM TEMPLATE)"]
[{"$f":"ROW()-4&\".\"","v":"2."},"THIS IS THE KEY to making the making sure the BOM SUMMARY tab is build correctly. For each copied tab, name the tab in the following manner:\n- If BOM for  backbone segment, then name the tab starting with BB- (e.g. BB Backbone or BB Phase 1 Backbone). BB Must be the first two characters followed by \"-\"\n- if BOM is needed for a lateral or FTTH PON, then the tab must start with DIST- (DIST FTTH PON or DIST PHASE 1 PON).  DIST must be first characters followed by \"-\"\n- Following \"-\" enter the phase (e.g. Phase 1 or Phase A or XYZ) followed by \"-\"\n- Following \"-\" enter any other descriptive text  ===>  BB-Phase 1-Core or DIST-Phase 1-Downtown).  The phase section must be spelled exactly the same in order to group together in summary tabs\n- if you desire to have additional sheets to house other information needed to support BOM's, feel free to add to workbook, but make sure they DO NOT start with a BB or DIST."]
["3.","In the newly created BB or DIST sheets, ONLY update cells with light green or yellow interior color and the [Client name] in the header rows. DO NOT ADD, CHANGE, DELETE, OR MOVE any items in any of the BOM sections. "]
["4.","If a project needs additional items use the empty lines in the appropriate section to add the items you need. All changes to the BOM MUST be reviewed and approved by Clayton Johnston or John Williams prior to adding BOM items so that they can update the master BOM workbook."]
["5.","Description of key fields in BOM."]
[null,"BB, Lateral, PON:  Dropdown selectin to indicate what type of BOM this is for "]
[null,"Buried: Estimated Backbone footage"]
[null,"Aerial: Estimated Aerial footage"]
[null,"Region for unit pricing: Dropdown box to select what region the BOM should use for some of the item unit prices.  See UNIT PRICE TABLE for more detail."]
[null,"Use MST's? (Only changes PON estimates): Dropdown indicating if MST's will be used or not"]
[null,"Residential: Number of residential passings in BOM area"]
[null,"Business: Number of business/commerical passings in BOM area"]
[null,"Anchor: Number of community anchor passings in BOM area"]
[null,"Underground overbuild percentage (If using centerline for PON assume 75%):  If footage based on centerline, % to add for estimated footgae to premises. Backnone and laterals are usually around 5%; FTTH PON areas are 65-75%                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               "]
[null,"Rock Percentage:   Percent of underground footage subject to rock adder costs.  "]
[null,"Rural/Urban: If Rural selected a 75% premium will be added to labor costs"]
[null,"Normal/Prevailing Wage: If Prevailing Wage selected a 75% premium will be added to labor costs"]
[]
[null,"There are formulas in the “C” column (Estimated Quantity) to estimate quantities based on the footage entered in cells D10 and D11 to assist with BOM creation. If necessary, the value in these calculated fields can be overwritten.  Note, that overwriting value will delete formula in the overwritten field."]
[null,"In cell “D8” you can select (BB, Lateral, or PON) this is to change the formulas used for the HLD quantities."]
[null,"For PON the amount of underground distance adds 75%. This assumes the distance entered is street centerline. The additional footage is needed to get conduit and HH’s on the opposite side of the street."]
[]
[]
[null,"Assumptions…"]
[null,"Does not include equipment or drop costs."]
[null,"Assumes 288ct adjust percentages in cells K:203-K:212 to adjust the percentage of each cable count"]
[null,"Cost assumes 24\" min depth."]
[null,"Estimates are for (2) 2\" conduits for BB and Lateral, (1) 2” for laterals."]
[null,"Hand holes every 600' for BB, 400’ for Laterals, 250’ for PON."]
[null,"Full butt splices at each closure for BB and laterals ever 5000’."]
[null,"One closure every 250’ for PON."]
[null,"One PON cabinet for every 200 customers."]
[null,"Assumes no rock adder."]
[null,"Pricing includes soft surface restoration & standard maintenance of traffic."]
[null,"Model does not account for any special crossings, permit fees  or sensitive build areas."]

{"sheet":"UNIT PRICE TABLE","index":62,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"West","SouthWest","SouthCentral","MidWest","SouthEast","NorthEast"]
["Directional Bore (1) 1\"",45,14,8.5,10.25,8.5,{"$f":"E2*1.5","v":15.375}]
["Directional Bore (2) 1\"",48.08,15,10,10.25,10.5,15.375]
["Directional Bore (1) 2\"",48.08,15,10,11.75,10.5,17.625]
["Directional Bore (1) 2\" and (1) 1\"",50.9,17.5,11.25,11.75,11.5,17.625]
["Directional Bore (1) 2\" and (2) 1\"",50.9,19,12,16.940000000000001,11.5,25.410000000000004]
["Directional Bore (2) 2\"",50.9,19,11.75,16.940000000000001,12.34,25.410000000000004]
["Directional Bore (2) 2\" and (1) 1\"",60,23,13,18.66,13,27.990000000000002]
["Directional Bore (3) 2\"",65,26,15,21.4,16,32.099999999999994]
["Directional Bore (3) 2\" and (1) 1\"",65,28,15.5,24.39,16,36.585000000000001]
["Directional Bore (3) 2\" and (2) 1\"",65,31.46,17,26.7,17,40.049999999999997]
["Directional Bore (4) 2\"",70,31.46,21.5,28.93,20.85,43.394999999999996]
["Directional Bore (1) 4\"",48,17,10,12,12,18]
["Directional Bore (1) 1 1/4\"",48.08,17,10,12,12,18]
["Directional Bore (2) 1 1/4\"",53,19,13,16,16,24]
["Directional Bore (3) 1 1/4\"",58.3,23,15,18,18,27]
["Directional Bore (4) 1 1/4\"",65,32,17,24,24,36]
["Bore Rock Adder",75,65,49.5,58.5,26.43,72]
["Installation, Underground Fiber Cable - Including Slack (All other fiber)",1.3,1.2,1,1.25,1.25,1.7]
["Install #12 AWG Insulated Tracer Wire ",0.77,0.33,0.33,0.33,0.33,0.33]
["Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top",67.08,45,45,45,45,45]
["Install 3.5\" Dia PVC Round Marker Posts with Orange Dome Top with Test Station",96.15,65,65,65,65,65]
["Installation, Vault 24\" x 36\"",960,500,330,350,220,{"$f":"E23*1.5","v":525}]
["Installation, Large Vault 30\" x 48\"",1200,600,475,500,445,{"$f":"E24*1.5","v":750}]
["Install Strand",2.15,1.35,0.8,1.8,1,2.21]
["Install / Lash Aerial Cable",2.69,2.25,1.5,2.34,2.1,2.9]
["Tree Trimming",6.75,5,4,4.75,3,6.8]
["Install Fiber (ADSS)",3.45,4.25,3,3.8,3,4.6500000000000004]
["Install New Splice Case & Prep Cable",400,575,275,550,275,700]
["Splicing, Fusion, Single Fiber",45,27,25,26,20.399999999999999,{"$f":"E30*1.5","v":39}]
["Testing, OTDR, Uni-Directional, Power Meter Testing",10,7.5,8,7.5,8,12]
["Testing, OTDR, Bi-Directional, Power Meter Testing",13,10,10.5,10,10.88,14]

{"sheet":"DROPDOWNS","index":63,"n_rows":7,"n_cols":10,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"MST",null,"NetSector",null,"Region",null,"RuralUrban",null,"Aerial Type"]
[null,"MST",null,"BB",null,"West",null,"Rural",null,"Strand and Lash"]
[null,"No MST ",null,"Lateral",null,"SouthWest",null,"Urban",null,"ADSS"]
[null,null,null,"PON",null,"SouthCentral"]
[null,null,null,null,null,"MidWest"]
[null,null,null,null,null,"SouthEast"]
[null,null,null,null,null,"NorthEast"]