{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Unit Bid Price Schedule"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Unit Bid Price Schedule","index":0,"n_rows":102,"n_cols":9,"rows_kept":102,"merged":[[2,0,2,8],[3,0,3,8],[4,0,4,8],[5,0,5,8],[6,0,6,8],[7,0,7,1],[76,2,76,8],[82,0,82,1],[95,2,95,8],[100,7,100,8],[101,2,101,8]]}
["Section 00300B"]
["Unit Bid Price Schedule"]
["E.M.W. Gas Assocation"]
["614 US Route 66 (W)"]
["Moriarty, New Mexico"]
["Public Access CNG Fueling Station"]
[]
["Base Bid Items"]
["Item #","Description","Qty","Units","Unit Cost         Materials","Total Cost         Materials","Unit Cost          Labor","Total Cost         Labor","Total Cost       Materials & Labor"]
[1,"JW Power EA-100-3 CNG Compressor Skid                                         (Transport, Set, & Anchor)",1,"LS",null,{"$f":"C10*E10","v":0},null,{"$f":"C10*G10","v":0},{"$f":"F10+H10","v":0}]
[2,"Install CNG Storage Sphere Skids (3 spheres/skid)                                       (Transport, Set, & Anchor)",2,"EA",null,{"$f":"C11*E11","v":0},null,{"$f":"C11*G11","v":0},{"$f":"F11+H11","v":0}]
[3,"Recondition CNG 24' Storage Cylinders (3 pack)                                              (Paint, Relief Valves, Other Items as Req'd)",1,"EA",null,0,null,0,0]
[4,"Install CNG Storage Cylinders (Reconditioned 3 pack)                                        (Transport, Set, & Anchor)",1,"EA",null,0,null,0,0]
[5,"Install Greenfield CNG Dispenser                                                                    (Transport, Set, & Anchor)",1,"EA",null,0,null,0,0]
[6,"Install Xebec STR18NGX Gas Dryer                                                                           (Transport, Set, & Anchor)",1,"EA",null,0,null,0,0]
[7,"ANGI 50 CNG Compressor                                                                                    (Set, & Anchor)",1,"EA",null,0,null,0,0]
[8,"TGT CNG Dispenser 7203-8 NGC50                                                        (Transport, Set, & Anchor)",1,"EA",null,0,null,0,0]
[9,"Fuel Master FMU 2550 Card Reader                                                                                             (Transport, Set, & Anchor)",1,"EA",null,0,null,0,0]
[10,"Rebuild/Reconfigure Skid Priority Panel System                                          (Includes Parts/Labor)",1,"EA",null,0,null,0,0]
[11,"24' x 44' 4 Column CNG Fueling Canopy w/Roof Drains w/ LED Lights, and Facia w/ Signage/Artwork (Arning Industries Inc or Equal)",1,"LS",null,0,null,0,0]
[12,"Site Grading/Earthwork (Includes Stripping, Cutting, Filling & Compacting, Subgrade Prep, and Fine Grading",1350,"CY",null,0,null,0,0]
[13,"8\" Reinforced Concrete Pavement over 4\" NMDOT Type 2 Base",{"$f":"16655/9","v":{"v":1850.5555555555557,"d":"1850.6"}},"SY",null,0,null,0,0]
[14,"12\" Thick Chip and Seal Granular Paving",{"$f":"14965/9","v":{"v":1662.7777777777778,"d":"1662.8"}},"SY",null,0,null,0,0]
[15,"4\" Concrete Sidewalk over 4\" NMDOT Type 2 Base",35.5,"SY",null,0,null,0,0]
[16,"12\" Thick Driveway NMDOT Type 2 Base (Shoulder)",{"$f":"1405/9","v":{"v":156.11111111111111,"d":"156.1"}},"SY",null,0,null,0,0]
[17,"6\" Reinforced Concrete Equipment Pad                                                             (Dryer & Transformer)",10.7,"SY",null,0,null,0,0]
[18,"10\" Double Mat Reinforced Concrete Equipment Pad                                       (Compressor & Sphere Pads and Sphere Skid Runner Pads)",53.7,"SY",null,0,null,0,0]
[19,"Masonry Wall Foundation",29.3,"CY",null,0,null,0,0]
[20,"8' High Masonry Equipment Enclosure Wall                                                                          (Including Sunflower Blocks for Air Flow)",1491.25,"SF",null,0,null,0,0]
[21,"3'-0\" x 80\" Steel Door w/Frame and ALL Hardware",2,"EA",null,0,null,0,0]
[22,"12' Wide Double Swing Composite Fence Gates w/All Hardware",2,"EA",null,0,null,0,0]
[23,"26' Wide x 30' Long x 10' High Legs Vertical Roof Carport",1,"LS",null,0,null,0,0]
[24,"10' Wide x 24' Long x 10' High Legs Vertical Roof Carport",1,"LS",null,0,null,0,0]
[25,"3\" Thick Native Stone w/ Landscape Fabric",173.8,"SY",null,0,null,0,0]
[26,"5\" Thick Native Stone Landscape Rock",421.2,"SY",null,0,null,0,0]
[27,"Seeding / Landscaping ",0.49,"AC",null,0,null,0,0]
[28,"Striping/Pavement Marking",1,"LS",null,0,null,0,0]
[29,"6\" Dia Concrete Filled Pipe Bollards w/ Covers",12,"EA",null,0,null,0,0]
[30,"15\" Driveway Culvert Pipe",80,"LF",null,0,null,0,0]
[31,"Traffic Control (NM DOT Requirements)",1,"LS",null,0,null,0,0]
[32,"Erosion Control",1,"LS",null,0,null,0,0]
[33,"Electric Primary Service Conduits & Coordination w/CNMEC to pull Primary Conductors and set Transformer, CT Meter & Disconnect",1,"LS",null,0,null,0,0]
[34,"Electrical Switchgear, Equipment, Conduits, Cable, etc                                                      (per drawings)",1,"LS",null,0,null,0,0]
[35,"Control, Communication, and ESD Equipment, Conduits, Cable, etc.                           (per drawings)",1,"LS",null,0,null,0,0]
[36,"Video Surveillance System Includes: (8) 4K Resolution, Live 30fps, Motorized Zoom Lens, 120ft Color Night Vision, POE, Cat 6, Cameras; (1) 8 Channel 4K, 8mp, 6mp, & 5mp recording, 2 SATA 4 Terabyte Hard Drives, 8 POE Ports, Smart Phone, Internet, and PC-MAC Remote Viewing, HD Live Viewing, NVR; CAT 6 Cable; Conduits; Wall Mount Climate Control 24\" x 24\" x 24\" Cabinet w/ 800 BTU AC",1,"LS",null,0,null,0,0]
[37,"Light Pole Base, Pole, Navion LED Light Fixture",4,"EA",null,0,null,0,0]
[38,"Wall Mount Hazardous Area Champ LED Fixture",3,"EA",null,0,null,0,0]
[39,"4\" Welded Steel Pipe & Ftgs, w/Flanges",30,"LF",null,0,null,0,0]
[40,"2\" Welded Steel Pipe & Ftgs, w/Flanges",15,"LF",null,0,null,0,0]
[41,"1 1/2\" and 1\" Welded Steel Pipe & Ftgs, w/Flanges",5,"LF",null,0,null,0,0]
[42,"1\" House Regulator (to ANGI 50 Compressor) (125 psi in/10 psi out)",1,"LS",null,0,null,0,0]
[43,"1/2\" SS Tubing 0.065\" Wall (Comp to Storg, Storg to Disp)",700,"LF",null,0,null,0,0]
[44,"1/2\" SS Tubing 0.065\" Wall (Storage Manifold & Connections)",60,"LF",null,0,null,0,0]
[45,"1/2\" SS Tubing 0.020\" Wall (Air) (Comp to Storage & Disp's)",150,"LF",null,0,null,0,0]
[46,"1/2\" SS Tubing 0.020\" Wall (Air) (Storage Manifold & Connect)",40,"LF",null,0,null,0,0]
[47,"25' HD Air Hose, Air Chuck w/Pressure Gauge,                                                                   & Aluminum Wall Hanger",1,"LS",null,0,null,0,0]
[48,"1 1/4\" MDPE Conduit (Sleeve for SS lines to Compressors)",120,"LF",null,0,null,0,0]
[49,"2\" MDPE Conduit (Sleeve for SS lines to Dispensers)",240,"LF",null,0,null,0,0]
[50,"1/2\" SS AFV CNG Valves w/ Lockable Handles",13,"EA",null,0,null,0,0]
[51,"Misc CNG SS Valves & SS Fittings (ALLOWANCE)",1,"LS",{"v":15000,"d":"$15,000.00"},{"v":15000,"d":"$15,000.00"},null,null,{"v":15000,"d":"$15,000.00"}]
[52,"Coalescing Filter Rack Assemblies",2,"EA",null,0,null,0,0]
[53,"Greenfield Dispenser Tub",1,"EA",null,0,null,0,0]
[54,"Protective Hat over exposed Tubing/Conduits",1,"LS",null,0,null,0,0]
[55,"4\" Dia, 10' Tall Vent Stack Assy",2,"EA",null,0,null,0,0]
[56,"2\" Sch. 80 Black Iron Pipe, (Vent Pipe) (Painted White)",55,"LF",null,0,null,0,0]
[57,"Ground Mounted Sign w/ 2 Sided Digital Price Display (per drawing)",1,"LS",null,0,null,0,0]
[58,"20# BC Fire Extinguishers & Cabinets",8,"EA",null,0,null,0,0]
[59,"CNG & Misc. Safety Signage (per drawings)",1,"LS",null,0,null,0,0]
[60,"1 1/4\" PEX Water Line and Fittings",490,"LF",null,0,null,0,0]
[61,"Frost Free Hydrant w/Lockable Handle",2,"EA",null,0,null,0,0]
[62,"Overall CNG Equipment/Station Integration/Start Up/Training",1,"LS",{"$nulls":3},0,0]
[63,"JW Power - Programming / Startup Support (ALLOWANCE)",1,"LS",null,null,{"v":7500,"d":"$7,500.00"},{"v":7500,"d":"$7,500.00"},{"v":7500,"d":"$7,500.00"}]
[null,"Subtotal Base Bid Items"]
[]
[64,"Gross Receipts Tax (On Labor Only)",{"v":0.076875,"d":"7.6875%"},"LS",{"$nulls":3},{"$f":"H73","v":0},{"$f":"C75*H75","v":0}]
["Total Base Bid Items",{"$nulls":7},{"$f":"I73+I75","v":0}]
["Total Bid (in Words)          _____________________________________________",null,"                                                                                                                                                                                                                           "]
[]
[]
[]
[]
[]
["Alternate Bid Items"]
[1,"Recondition CNG Storage Spheres                                                                                                           (Paint, Relief Valves, Other Items as Req'd)",3,"EA",null,{"$f":"C84*E84","v":0},null,{"$f":"C84*G84","v":0},{"$f":"F84+H84","v":0}]
[2,"4' Dia CNG Storage Spheres (Set, & Anchor)",3,"EA",null,{"$f":"C85*E85","v":0},null,0,0]
[3,"10\" Double Matt Reinforced Concrete Equipment Pad                             (Compressor & Sphere Pads and Sphere Skid Runner Pads)",{"$f":"128/9","v":{"v":14.222222222222221,"d":"14.2"}},"SY",null,0,null,0,0]
[4,"3\" Thick Native Stone w/ Landscape Fabric (Deduct)",{"$f":"-1*C86","v":{"v":-14.222222222222221,"d":"-14.2"}},"SY",null,0,null,0,0]
[5,"1/2\" SS Tubing 0.065\" Wall (Storage Manifold & Connections)",35,"LF",null,0,null,0,0]
[6,"1/2\" SS AFV CNG Valves w/ Lockable Handles",3,"EA",null,0,null,0,0]
[7,"4\" Dia, 10' Tall Vent Stack Assy",1,"EA",null,0,null,0,0]
[8,"2\" Sch. 80 Black Iron Pipe, (Vent Pipe) (Painted White)",30,"LF",null,0,null,0,0]
[null,"Subtotal Alternate Bid Items"]
[]
[9,"Gross Receipts Tax (On Labor Only)",{"v":0.076875,"d":"7.6875%"},"LS",{"$nulls":3},{"$f":"H92","v":0},{"$f":"C94*H94","v":0}]
["Total Alternate Bid Items",{"$nulls":7},{"$f":"I92+I94","v":0}]
["Total Bid (in Words)          _____________________________________________",null,"                                                                                                                                                                                                                           "]
[]
[]
[]
[]
["Total Base Bid Items + Alternate Bid Items",{"$nulls":6},{"$f":"I95+I76","v":0}]
["Total Bid (in Words)          _____________________________________________",null,"                                                                                                                                                                                                                           "]