New Home Sample 1 | Chianelli Estimating

Group	Phase	Description	Takeoff Quantity		Material Cost/Unit	Material Amount	Lab Cost/Unit	Labor amount	Equip Cost/Unit	Total Cost/Unit	Total Amount
01000		GENERAL CONDITIONS
	01010	Management
		Superintendent / Project manager	32	wk						1500	48000
	01033	Temp Water
		Temp Water	10	mth	150	1500				150	1500
	01035	Temp Electricity
		Temp Electricity	10	mth						100	1000
	01038	Temp Toilet
		Portable Toilets	10	mth						85	850
	01039	Temp Storage Rental
		Temp Storage Rent	4	mth					150	150	600
	01082	Tools & Equip Purchases
		Small Tools & Equipment	1	ls					2500	2500	2500
	01330	Site Engineering
		Layout (With Surveyor) Set backs, pile locations, foundation layout	3	day			1200	3600		1200	3600
	01400	Dumpster Expense
		Rent Dumpster 30 Yards	10	ea						650	6500
	01640	Equipment Rental
		Scissor Lift Rental	1	ls					1500	1500	1500
		Lull Fork Lift	1	ls					5000	5000	5000
		Trash Pump 3"	1	ls					500	500	500
	01645	Equipment Fuel
		Fuel	1	ls	500	500				500	500
	01660	Special Inspections
		Special Inspections - Auger Placement Inspections	1	ls						2500	2500
		Special Inspections - Rebar Inspections	1	ls						2500	2500
		Special Inspections - Concrete Inspections & testing	1	ls						2500	2500
	01710	Final Cleanup
		Final Cleanup	1	ls			1500	1500		1500	1500
02000		SITEWORK/DEMOLITION
	02056	Building Demolition
		Existing Bldg Demo Budget	1	ls			15000	15000		15000	15000
	02077	Disposal Expense
		Bldg Demo Debris Dump Fees	1	ls						7500	7500
		Dumpster mthly clean-up	10	ea						650	6500
	02110	Site Clearing
		Clear & Grub Site	1	ls			1500	1500		1500	1500
	02200	Earthwork
		Foundation Excavation Budget	1185	cyds			1.25	1481	1	2.25	2666
		Hauling - Unsuitable soil	600	cy			8	4800		8	4800
	02208	Rough Grade
		Rough Grade	40	cy			25	1000		25	1000
		Provide suitable soil fill @ 5' d	400	cy	25	10000	10	4000		35	14000
		Hauling	400	cy			8	3200		8	3200
	02210	Fine Grade
		Fine Grade	40	cy			25	1000		25	1000
	02212	Fine Grade Topsoil
		Screen Topsoil	40	cy	25	1000	5	200		30	1200
	02222	Backfill For SOG
		Slab Prep	2800	sft	0.75	2100	0.2	560	0.05	1	2800
	02225	Trench Excavation
		Utility Trenching - Subcontract	1	ls			500	500		500	500
	02270	Erosion & Sidiment Contro
		Silt Fence	300	lft	0.3	90	0.2	60		0.5	150
	02712	Footing Drains
		Footing Drains- Budget - TBD	1	ls			3600	3600		3600	3600
	02810	Irrigation Systems
		Lawn / Plant Irrigation Budget	2100	sft			2	4200		2	4200
02900		LANDSCAPING
	02905	Walkways & Patios
		Stone Paver Budget	2000	sf			20	40000		20	40000
	02910	Landscaping
		Install Sod	2100	sf			2	4200		2	4200
		Landscaping Allowance - TBD	1	ls			10000	10000		10000	10000
	02950	Trees, Shrubs & Groundcvr
		Tree & Shurb Allowance TBD	1	ls			5000	5000		5000	5000
03000		CONCRETE
	03100	Concrete Formwork
		GB Forming	2080	sfca	2	4160	7.5	15600		9.5	19760
		TB Forming	1000	sfca	1.75	1750	7.5	7500		9.25	9250
		TC Forming	1950	sfca	1.75	3413	7.5	14625		9.25	18038
		Beam Forming	1000	sfca	1.75	1750	7.5	7500		9.25	9250
		Roof Beam Forming	550	sfca	1.75	963	7.5	4125		9.25	5088
		Elevated Slab Forming w/canopies	1645	sfca	1.75	2879	5	8225		6.75	11104
		Elevated Slab Forming w/canopies	1630	sfca	1.75	2853	5	8150		6.75	11003
		Parapet Cap Forming	280	sfca	1.75	490	5	1400		6.75	1890
	03200	Concrete Reinforcement
		Rebar Shake-out	1	ls			5000	5000		5000	5000
		Rebar Hoisting	1	ls			5000	5000		5000	5000
		Rebar Accessories, ties, chairs, etc	1	ls	7500	7500				7500	7500
		#3 Rebar @.376 lbs /lft @ 8' o/c	495	lbs	0.53	263	0.5	248		1.03	511
		#3 Rebar @.376 lbs /lft @ 6" o/c	3020	lbs	0.53	1607	0.5	1510		1.03	3117
		#3 Rebar @.376 lbs /lft @ 12" o/c	2223	lbs	0.53	1183	0.5	1112		1.03	2294
		#3 Rebar @.376 lbs /lft @ 12" o/c	113	lbs	0.53	60	0.5	57		1.03	117
		#3 Rebar @.376 lbs /lft @ 6" o/c - 1st Flr	1051	lbs	0.53	559	0.5	526		1.03	1085
		#3 Rebar @.376 lbs /lft @ 8" o/c - 1st Flr	439	lbs	0.53	234	0.5	220		1.03	453
		#3 Rebar @.376 lbs /lft	64	lbs	0.53	34	0.5	32		1.03	66
		#3 Rebar @.376 lbs /lft - 1st Flr	203	lbs	0.53	108	0.5	102		1.03	210
		#3 Rebar @.376 lbs /lft - 1st Flr	338	lbs	0.53	180	0.5	169		1.03	349
		#3 Rebar @.376 lbs /lft - 1st Flr	38	lbs	0.53	20	0.5	19		1.03	39
		#3 Rebar @.376 lbs /lft - 1st Flr	169	lbs	0.53	90	0.5	85		1.03	174
		#3 Rebar @.376 lbs /lft - 1st Flr	68	lbs	0.53	36	0.5	34		1.03	70
		#3 Rebar @.376 lbs /lft - 1st Flr	68	lbs	0.53	36	0.5	34		1.03	70
		#3 Rebar @.376 lbs /lft - 1st Flr	83	lbs	0.53	44	0.5	42		1.03	86
		#3 Rebar @.376 lbs /lft - 2nd Flr	394	lbs	0.53	210	0.5	197		1.03	407
		#3 Rebar @.376 lbs /lft - 2nd Flr	38	lbs	0.53	20	0.5	19		1.03	39
		#3 Rebar @.376 lbs /lft - 2nd Flr	55	lbs	0.53	29	0.5	28		1.03	57
		#3 Rebar @.376 lbs /lft - 2nd Flr	38	lbs	0.53	20	0.5	19		1.03	39
		#3 Rebar @.376 lbs /lft - 2nd Flr	68	lbs	0.53	36	0.5	34		1.03	70
		#3 Rebar @.376 lbs /lft - 1st Flr	5	lbs	0.53	3	0.5	3		1.03	5
		#3 Rebar @.376 lbs /lft @ 8" o/c	3	lbs	0.53	2	0.5	2		1.03	3
		#3 Rebar @.376 lbs /lft @ 6" o/c - 2nd Flr	29	lbs	0.53	15	0.5	15		1.03	30
		#3 Rebar @.376 lbs /lft @ 6" o/c - 2nd Flr	83	lbs	0.53	44	0.5	42		1.03	86
		#3 Rebar @.376 lbs /lft - 2nd Flr	23	lbs	0.53	12	0.5	12		1.03	24
		#3 Rebar @.376 lbs /lft @ 8" o/c - 2nd Flr	17	lbs	0.53	9	0.5	9		1.03	18
		#3 Rebar @.376 lbs /lft @ 8" o/c - 2nd Flr	31	lbs	0.53	16	0.5	16		1.03	32
		#3 Rebar @.376 lbs /lft @ 6" o/c - Roof	34	lbs	0.53	18	0.5	17		1.03	35
		#3 Rebar @.376 lbs /lft - Roof	85	lbs	0.53	45	0.5	43		1.03	88
		#3 Rebar @.376 lbs /lft - Roof	10	lbs	0.53	5	0.5	5		1.03	10
		#3 Rebar @.376 lbs /lft - Roof	4	lbs	0.53	2	0.5	2		1.03	4
		#3 Rebar @.376 lbs /lft - Roof	16	lbs	0.53	9	0.5	8		1.03	17
		#3 Rebar @.376 lbs /lft - Roof	13	lbs	0.53	7	0.5	7		1.03	13
		#3 Rebar @.376 lbs /lft - Roof	14	lbs	0.53	7	0.5	7		1.03	14
		#3 Rebar @.376 lbs /lft - Roof	409	lbs	0.53	218	0.5	205		1.03	422
		#3 Rebar @.376 lbs /lft - Roof	158	lbs	0.53	84	0.5	79		1.03	163
		#3 Rebar @.376 lbs /lft - Roof	8	lbs	0.53	4	0.5	4		1.03	8
		#3 Rebar @.376 lbs /lft - Roof	158	lbs	0.53	84	0.5	79		1.03	163
		#3 Rebar @.376 lbs /lft - Roof	199	lbs	0.53	106	0.5	100		1.03	205
		#3 Rebar @.376 lbs /lft - Roof	68	lbs	0.53	36	0.5	34		1.03	70
		#3 Rebar @.376 lbs /lft - Roof	3	lbs	0.53	2	0.5	2		1.03	3
		#3 Rebar @.376 lbs /lft - Roof	64	lbs	0.53	34	0.5	32		1.03	66
		#3 Rebar @.376 lbs /lft - Roof	61	lbs	0.53	32	0.5	31		1.03	63
		#3 Rebar @.376 lbs /lft - Roof	55	lbs	0.53	29	0.5	28		1.03	57
		#3 Rebar @.376 lbs /lft - Roof	76	lbs	0.53	40	0.5	38		1.03	78
		#3 Rebar @.376 lbs /lft - Roof	102	lbs	0.53	54	0.5	51		1.03	105
		#3 Rebar @.376 lbs /lft - Roof	28	lbs	0.53	15	0.5	14		1.03	29
		#3 Rebar @.376 lbs /lft - Roof	28	lbs	0.53	15	0.5	14		1.03	29
		#3 Rebar @.376 lbs /lft - Roof	82	lbs	0.53	44	0.5	41		1.03	85
		#3 Rebar @.376 lbs /lft - Roof	163	lbs	0.53	87	0.5	82		1.03	168
		#3 Rebar @.376 lbs /lft - Roof	28	lbs	0.53	15	0.5	14		1.03	29
		#3 Rebar @.376 lbs /lft - Roof	104	lbs	0.53	55	0.5	52		1.03	107
		#3 Rebar @.376 lbs /lft - Roof	82	lbs	0.53	44	0.5	41		1.03	85
		#3 Rebar @.376 lbs /lft - Roof	203	lbs	0.53	108	0.5	102		1.03	210
		#3 Rebar @.376 lbs /lft - Fence	38	lbs	0.53	20	0.5	19		1.03	39
		#4 Rebar @ .668 lbs/lft - RB	281	lbs	0.53	149	0.5	141		1.03	289
		#4 Rebar @ .668 lbs / lft B -1st Flr mat	167	lbs	0.53	89	0.5	84		1.03	172
		#4 Rebar @ .668 lbs / lft B -1st Flr mat	54	lbs	0.53	29	0.5	27		1.03	56
		#4 Rebar @ .668 lbs / lft B -1st Flr mat	67	lbs	0.53	36	0.5	34		1.03	69
		#4 Rebar @ .668 lbs / lft B -1st Flr mat	9	lbs	0.53	5	0.5	5		1.03	9
		#4 Rebar @ .668 lbs / lft B -1st Flr mat	21	lbs	0.53	11	0.5	11		1.03	22
		#4 Rebar @ .668 lbs / lft roof deck mat	2138	lbs	0.53	1133	0.5	1069		1.03	2202
		#4 Rebar @ .668 lbs / lft - 2nd Flr Deck mat	2768	lbs	0.53	1467	0.5	1384		1.03	2851
		#4 Rebar @ .668 lbs / lft - Br#1 mat	357	lbs	0.53	189	0.3	107		0.83	296
		#4 Rebar @ .668 lbs / lft - Br#2 mat	656	lbs	0.53	348	0.3	197		0.83	544
		#4 Rebar @ .668 lbs / lft - Connector mat	646	lbs	0.53	342	0.3	194		0.83	536
		#4 Rebar @ .668 lbs / lft - Patio mat	1054	lbs	0.53	559	0.3	316		0.83	875
		#4 Rebar @ .668 lbs / lft - Garage mat	434	lbs	0.53	230	0.3	130		0.83	360
		#4 Rebar @ .668 lbs / lft - Drive mat	856	lbs	0.53	454	0.3	257		0.83	710
		#4 Rebar @ .668 lbs / lft - Sidewalk mat	436	lbs	0.53	231	0.3	131		0.83	362
		#4 Rebar @ .668 lbs / lft - Main House mat	2604	lbs	0.53	1380	0.3	781		0.83	2161
		#5 Rebar @ 1.043 bs/lft - Auger Cages	15629	lbs	0.53	8283	0.5	7815		1.03	16098
		#5 Rebar @ 1.043 bs/lft - 1st Flr	105	lbs	0.53	56	0.5	53		1.03	108
		#5 Rebar @ 1.043 bs/lft - 1st Flr	584	lbs	0.53	310	0.5	292		1.03	602
		#5 Rebar @ 1.043 bs/lft - 1st Flr	584	lbs	0.53	310	0.5	292		1.03	602
		#5 Rebar @ 1.043 bs/lft - 1st Flr	469	lbs	0.53	249	0.5	235		1.03	483
		#5 Rebar @ 1.043 bs/lft - 2nd Flr	584	lbs	0.53	310	0.5	292		1.03	602
		#5 Rebar @ 1.043 bs/lft - 2nd Flr	209	lbs	0.53	111	0.5	105		1.03	215
		#5 Rebar @ 1.043 bs/lft - 2nd Flr	209	lbs	0.53	111	0.5	105		1.03	215
		#5 Rebar @ 1.043 bs/lft - Roof	355	lbs	0.53	188	0.5	178		1.03	366
		#5 Rebar @ 1.043 bs/lft - Roof	355	lbs	0.53	188	0.5	178		1.03	366
		#5 Rebar @ 1.043 bs/lft - Roof	126	lbs	0.53	67	0.5	63		1.03	130
		#5 Rebar @ 1.043 bs/lft - Roof	34	lbs	0.53	18	0.5	17		1.03	35
		#5 Rebar @ 1.043 bs/lft - Roof Parapet	79	lbs	0.53	42	0.5	40		1.03	81
		#5 Rebar @ 1.043 bs/lft - Roof Deck mat	1391	lbs	0.53	737	0.3	417		0.83	1155
		#5 Rebar @ 1.043 bs/lft - 2nd Flr mat	5153	lbs	0.53	2731	0.3	1546		0.83	4277
		#5 Rebar @ 1.043 bs/lft - Br#1 Mat	543	lbs	0.53	288	0.3	163		0.83	451
		#5 Rebar @ 1.043 bs/lft - Br#2 Mat	135	lbs	0.53	72	0.3	41		0.83	112
		#5 Rebar @ 1.043 bs/lft - Garage mat	657	lbs	0.53	348	0.3	197		0.83	545
		#5 Rebar @ 1.043 bs/lft - Main House mat	1505	lbs	0.53	798	0.3	452		0.83	1249
		#6 Rebar @ 1.502 lbs/lft - Brage Beam	6482	lbs	0.53	3435	0.5	3241		1.03	6676
		#6 Rebar @ 1.502 lbs/lft - Pile Caps	640	lbs	0.53	339	0.5	320		1.03	659
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	256	lbs	0.53	136	0.5	128		1.03	264
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	256	lbs	0.53	136	0.5	128		1.03	264
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	451	lbs	0.53	239	0.5	226		1.03	465
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	91	lbs	0.53	48	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	271	lbs	0.53	144	0.5	136		1.03	280
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	121	lbs	0.53	64	0.5	61		1.03	125
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	151	lbs	0.53	80	0.5	76		1.03	156
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	181	lbs	0.53	96	0.5	91		1.03	187
		#6 Rebar @ 1.502 lbs/lft - 2ndFlr	76	lbs	0.53	41	0.5	38		1.03	79
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	91	lbs	0.53	49	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	91	lbs	0.53	49	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	121	lbs	0.53	64	0.5	61		1.03	125
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	166	lbs	0.53	88	0.5	83		1.03	171
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	151	lbs	0.53	80	0.5	76		1.03	156
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	91	lbs	0.53	49	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	91	lbs	0.53	49	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	301	lbs	0.53	160	0.5	151		1.03	311
		#6 Rebar @ 1.502 lbs/lft - 2nd Flr	301	lbs	0.53	160	0.5	151		1.03	311
		#6 Rebar @ 1.502 lbs/lft - Roof	16	lbs	0.53	9	0.5	8		1.03	17
		#6 Rebar @ 1.502 lbs/lft - Roof	19	lbs	0.53	10	0.5	10		1.03	20
		#6 Rebar @ 1.502 lbs/lft - Roof	25	lbs	0.53	13	0.5	13		1.03	26
		#6 Rebar @ 1.502 lbs/lft - Roof	3	lbs	0.54	2	0.5	2		1.04	3
		#6 Rebar @ 1.502 lbs/lft - Roof	49	lbs	0.53	26	0.5	25		1.03	51
		#6 Rebar @ 1.502 lbs/lft - Roof	61	lbs	0.53	33	0.5	31		1.03	63
		#6 Rebar @ 1.502 lbs/lft - Roof	133	lbs	0.53	71	0.5	67		1.03	137
		#6 Rebar @ 1.502 lbs/lft - Roof	43	lbs	0.53	23	0.5	22		1.03	44
		#6 Rebar @ 1.502 lbs/lft - Roof	25	lbs	0.53	13	0.5	13		1.03	26
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	91	lbs	0.53	49	0.5	46		1.03	94
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	136	lbs	0.53	72	0.5	68		1.03	140
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	25	lbs	0.53	13	0.5	13		1.03	26
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	361	lbs	0.53	192	0.5	181		1.03	373
		#6 Rebar @ 1.502 lbs/lft - 1st Flr	31	lbs	0.53	17	0.5	16		1.03	32
		#7 Rebar @ 2.044 lbs/lft	932	lbs	0.53	497	0.5	466		1.03	963
		#7 Rebar @ 2.044 lbs/lft Roof	368	lbs	0.53	196	0.5	184		1.03	380
		#7 Rebar @ 2.044 lbs/lft Roof	164	lbs	0.53	87	0.5	82		1.03	169
		#7 Rebar @ 2.044 lbs/lft Roof	99	lbs	0.53	53	0.5	50		1.03	102
		#7 Rebar @ 2.044 lbs/lft Roof	50	lbs	0.53	27	0.5	25		1.03	52
		#7 Rebar @ 2.044 lbs/lft Roof	115	lbs	0.53	61	0.5	58		1.03	119
		#7 Rebar @ 2.044 lbs/lft Roof	82	lbs	0.53	44	0.5	41		1.03	85
		#7 Rebar @ 2.044 lbs/lft 1st Flr	164	lbs	0.53	87	0.5	82		1.03	169
		#7 Rebar @ 2.044 lbs/lft 1st Flr	99	lbs	0.53	53	0.5	50		1.03	102
		#8 Rebar @ 2.67 lbs/lft Roof	118	lbs	0.53	63	0.5	59		1.03	122
		#8 Rebar @ 2.67 lb/lft - 1st flr	321	lbs	0.53	171	0.5	161		1.03	332
		#8 Rebar @ 2.67 lb/lft - 1st flr	171	lbs	0.53	91	0.5	86		1.03	177
		#8 Rebar @ 2.67 lb/lft - 1st flr	193	lbs	0.53	103	0.5	97		1.03	199
		#8 Rebar @ 2.67 lb/lft - 1st flr	107	lbs	0.53	57	0.5	54		1.03	111
		#8 Rebar @ 2.67 lb/lft - 1st flr	267	lbs	0.53	142	0.5	134		1.03	276
		#8 Rebar @ 2.67 lb/lft - 1st flr	33	lbs	0.53	18	0.5	17		1.03	34
		#8 Rebar @ 2.67 lb/lft - 1st flr	340	lbs	0.53	181	0.5	170		1.03	351
		#8 Rebar @ 2.67 lb/lft - 1st flr	86	lbs	0.53	46	0.5	43		1.03	89
	03300	Cast-In-Place Concrete
		Grade Beam	40	cyds	125	5000	100	4000		225	9000
		Grade Beam -1	20	cyds	125	2500	100	2000		225	4500
		Grade Beam -2	3	cyds	125	375	100	300		225	675
		Conc Curb - 1st flr	3	cyds	125	375	100	300		225	675
		Concrete pump for augers	32	hrs	125	4000	100	3200	175	400	12800
		Concrete pump budget for structure	40	hrs					125	125	5000
		Augercast @ 14" Piles (Drilling, Equip & Labor Only)	74	ea	125	9250	175	12950	5	305	22570
		Augercast Piles Grouting 14"	111	cyds	125	13875	100	11100		225	24975
		Pile Cap 1 - 30"x30"x20"d	3	cyds	125	375	100	300	1	226	678
		Pile Cap 2 - 30"x72"	12	cyds	125	1500	100	1200	1	226	2712
		Pile Cap 3- Triangular	3	cyds	125	375	100	300	1	226	678
		Conc Beam TB (combined total cyds)	16	cyds	125	2000	200	3200	1	326	5216
		Conc Beam TB	2	cyds	125	250	200	400	1	326	652
		Conc Beam TB-1	3	cyds	125	375	200	600	1	326	978
		Conc Beam TB-2	2	cyds	125	250	200	400	1	326	652
		Conc Beam TB-3	2	cyds	125	250	200	400	1	326	652
		Conc Col TC	4	cyds	125	500	200	800	1	326	1304
		Conc Col TC Fence	1	cyds	125	125	200	200		325	325
		Conc Col TC	0.8	cyds	125	100	200	160	1	326	261
		Conc Col TC-1	3	cyds	125	375	200	600	1	326	978
		Conc Col TC-1	0.1	cyds	125	13	200	20	1	326	33
		Conc Col TC-2	1	cyds	125	125	200	200	1	326	326
		Conc Col TC-3	2	cyds	125	250	200	400	1	326	652
		Conc Col TC-3	1	cyds	125	125	200	200	1	326	326
		Conc Col TC-3	0.1	cyds	125	13	200	20	1	326	33
		Conc Col TC-4	1	cyds	125	125	200	200	1	326	326
		Conc Col TC-4	0.1	cyds	125	13	200	20	1	326	33
		Conc Col TC-5	1	cyds	125	125	200	200	1	326	326
		Conc Col TC-6	1	cyds	125	125	200	200	1	326	326
		Conc Col TC-7	0.1	cyds	125	13	200	20	1	326	33
		Conc Col C	0.1	cyds	125	13	200	20	1	326	33
		Conc Col TC-8	1	cyds	125	125	200	200	1	326	326
		Conc Beam B	0.5	cyds	125	63	200	100	1	326	163
		Conc Beam B-1	1	cyds	125	125	200	200	1	326	326
		Conc Beam B-2	1	cyds	125	125	200	200	1	326	326
		Conc Beam B-2C	1	cyds	125	125	200	200	1	326	326
		Conc Beam B-3	0.5	cyds	125	63	200	100	1	326	163
		Conc Beam B-4	0.5	cyds	125	63	200	100	1	326	163
		Conc Beam B-5	0.6	cyds	125	75	200	120	1	326	196
		Conc Beam B-5C	0.5	cyds	125	63	200	100	1	326	163
		Conc Beam B-6	2	cyds	125	250	200	400	1	326	652
		Conc Beam B-7	1.7	cyds	125	213	200	340	1	326	554
		Conc Beam B-8	1	cyds	125	125	200	200	1	326	326
		Conc Beam B-9	0.5	cyds	125	63	200	100	1	326	163
		Conc Beam B-10	0.7	cyds	125	88	200	140	1	326	228
		Conc Beam B-11	0.5	cyds	125	63	200	100	1	326	163
		Conc RB - Br Areas	0.5	cyds	125	63	200	100	1	326	163
		Conc RB-1	2.2	cyds	125	275	200	440	1	326	717
		Conc RB-2	0.6	cyds	125	75	200	120	1	326	196
		Conc RB-3	0.7	cyds	125	88	200	140	1	326	228
		Conc RB-4	0.6	cyds	125	75	200	120	1	326	196
		Conc RB-5	0.7	cyds	125	88	200	140	1	326	228
		Conc RB-6	0.5	cyds	125	63	200	100	1	326	163
		Conc RB-7	0.5	cyds	125	63	200	100	1	326	163
		Conc RB-8	0.4	cyds	125	50	200	80	1	326	130
		Conc RB-9	0.5	cyds	125	63	200	100	1	326	163
		Conc RB-10	0.3	cyds	125	38	200	60	1	326	98
		Conc Parapet Wall Cap	3	cyds	125	375	200	600	1	326	978
		Conc Fence Wall Cap	50	lft	10	500	25	1250	1	36	1800
	03311	Concrete - Flat Slab
		Elevated Conc Roof Deck	36	cy	125	4500	100	3600	1	226	8136
		Elevated Conc Roof Deck	39	cy	125	4875	100	3900	1	226	8814
		Elevated Conc Roof Canopies	2	cy	125	250	100	200	1	226	452
		SOG Conc - Main House - 8"	34	cy	125	4250	100	3400	1	226	7684
		SOG Conc BR#1 - 8"	6	cy	125	750	100	600	1	226	1356
		S.O.G. Conc BR#2 - 6"	5	cy	125	625	100	500	1	226	1130
		S.O.G. Conc - Exterior Connector - 6"	5	cy	125	625	100	500	1	226	1130
		S.O.G. Conc - Exterior Patio - 6"	5	cy	125	625	100	500	1	226	1130
		S.O.G. Conc - Garage Flr - 8"	6	cy	125	750	100	600	1	226	1356
		S.O.G. Conc - Driveway - 6"	5	cy	125	625	100	500	1	226	1130
		S.O.G. Conc - Sidewalks - 6"	3	cy	125	375	100	300	1	226	678
	03314	Concrete Steps
		Concrete Step Budget	24	lft	25	600	75	1800		100	2400
		Concrete Step Budget	30	lft	25	750	75	2250		100	3000
		Concrete Step Budget	50	lft	25	1250	75	3750		100	5000
		Concrete Step Budget	13	lft	25	325	75	975		100	1300
04000		MASONRY
	04220	Concrete Masonry Unit
		Stucco Coat w/ metal lath	4575	sf	2.85	13039	20	91500		22.85	104539
		Stucco Coat w/ metal lath	1130	sf	2.85	3221	20	22600		22.85	25821
		Stucco Coat w/ metal lath	800	sf	2.85	2280	20	16000		22.85	18280
		8" CMU Reinf ~ 2' h - 1st Flr	600	sf	6	3600	8	4800		14	8400
		8" CMU Reinf ~ 14"h - 1st Flr	40	sf	6	240	8	320		14	560
		8" CMU Reinf - Ext Walls	4575	sf	6	27450	8	36600		14	64050
		8" CMU Reinf - Ext Walls	1130	sf	6	6780	8	9040		14	15820
		8" CMU Reinf - Ext Walls	300	sf	6	1800	8	2400		14	4200
		8" CMU Reinf - Int Walls	200	sf	6	1200	8	1600		14	2800
		Scaffolding / Staging Consideartions	5700	sft					1	1	5700
05000		STEEL
	05122	Columns
		TS1 - HSS 4"x 4"x 1/2" x 10' w/ Plates	1	ea	250	250	75	75		325	325
		TS2 - HSS 4"x 4"x 1/2" x 10' w/ Plates	1	ea	250	250	75	75		325	325
06050		FASTENERS, HANGERS & TIES
	06051	Fasteners
		Fastners, hangers, ties & Misc	1	ls	5000	5000				5000	5000
06100		ROUGH FRAMING
	06102	Blocking
		Wall Blocking	300	lf	0.53	158	0.5	150		1.03	308
	06107	Strapping
		Ceiling Strapping 1 x 4	450	lf	0.4	180	0.75	338		1.15	518
	06116	Subfloor
		Subfloor T&G Fir Ply 3/4"	1560	sft	1.25	1950	0.75	1170		2	3120
	06117	Underlayment & substrates
		Cementitious Soffit Substrate	60	sf	1.25	75	1.75	105		3	180
	06157	Roof Sheathing
		Roof Sheathing 5/8" Cdx PlyFir	1000	sf	0.85	850	0.6	600		1.45	1450
	06190	Wood Trusses
		Hurricane Ties	120	ea	4	480	5	600		9	1080
		Wood Gable Trusses - SF Budget	685	sft	4	2740	3	2055		7	4795
		Wood Hip Trusses - SF Budget	200	sft	4	800	3	600		7	1400
		Wood overframing- SF Budget	75	sft	4	300	3	225		7	525
		Truss Blocking 2x4 rl	400	lf	0.53	210	0.5	200		1.03	410
06200		FINISH CARPENTRY
	06220	Millwork - TBD
		Millwork & Casework Budget - TBD	1	LS	1500	1500				1500	1500
	06223	Exterior Trim
		AC Plywood Soffit 3/4"	625	sf	2.25	1406	0.75	469		3	1875
		Soffit Vent Strip 6"	150	lf	2	300	2	300		4	600
	06231	Closet Shelving - TBD
		Closet Shelving Budget - TBD	200	lft						4.48	896
	06411	Cabinetry, Vanities & Counter tops - TBD
		Kitchen Cabinet Budget - TBD	30	lf	275	8250				275	8250
		Kitchen Countertop Budget - TBD	30	lf	30	900				30	900
		Kitchen Cabinet Installation - TBD	1	ls			4000	4000		4000	4000
		Cabinet Hardware Budget - TBD	1	ls						89.6	90
		Vanity Cabinetry Budget - TBD	1	ls	3000	3000				3000	3000
		Vanity Counter Top Budget - TBD	1	ls	25000	25000				25000	25000
	06431	Custom Stairs & Railings - TBD
		Custom Stairs - TBD	1	ls			25000	25000		25000	25000
		Stair Railings & Side Enclosures - TBD	1	ls			4500	4500		4500	4500
07000		WATERPRF & INSUL
	07192	Vapor Retarder
		Stego Vapor Barrier Wrap - SOG	2500	sft	1	2500	0.15	375		1.15	2875
		Asphalt Roofing Felt 30#	1500	sf	0.2	300	0.1	150		0.3	450
	07210	Insulation
		Icynene Insulation System Budget - '6"	950	sf			5	4750		5	4750
	07211	Board Insulation
		Board Insulation @ Exterior Walls (Inside)	6000	sft	0.6	3600	0.5	3000		1.1	6600
07212		EXTERIOR SIDING
	07215	Azek Trim
		1x4 Trim - 2 pc Fascia	300	lft	1.5	450	1.75	525		3.25	975
07300		ROOFING
	07530	TPO Membrane Roofing Budget
		TPO Roofing System - Main Roof	1335	sft	1.25	1669	0.75	1001		2	2670
		TPO Roofing System - Canopies	200	sft	1.25	250	0.75	150		2	400
		Cant Strip	175	sft	0.6	105	1	175		1.6	280
		Scupper allowance	4	sft	150	600	25	100		175	700
		Roof Insulation - 3-1/2"	1335	sft	2.15	2870	0.2	267		2.35	3137
		Tapped Roof Insulation	1335	sft	0.75	1001	0.25	334		1	1335
		Curb Stop / Pitch Pockets	1	ls	250	250	250	250		500	500
		Vent boots	1	ls	250	250	250	250		500	500
	07621	Downspouts
		Alum. Leaders - Budget	150	lf			5	750		5	750
	07710	Special Roofs
		Tile Barrel Roofing	1200	sft	5.5	6600	1.5	1800		7	8400
08010		EXTERIOR DOORS
	08116	Overhead Garage Doors
		Garage Dr - Insulated = 26 9/6x9/0	1	ea			3500	3500		3500	3500
	08120	Aluminum Doors
		Aluminum Sliding Drs = 2 3'x 4' /0 x10'	120	sf	150	18000	15	1800		165	19800
		Aluminum Entry Drs = 3	14	sf	75	1050	50	700		125	1750
		Aluminum Sliding Drs = 4 3x 3/6x 8'	84	sf	150	12600	50	4200		200	16800
		Aluminum Entry Drs = 5	24	sf	75	1800	50	1200		125	3000
		Aluminum Sliding Drs = 14	48	sf	150	7200	50	2400		200	9600
		Aluminum Sliding Drs = 15	150	sf	150	22500	50	7500		200	30000
		Aluminum Gate = 25 3/4x4/0	1	ea			750	750		750	750
08200		INTERIOR DOORS
	08201	Wood Doors Budget
		Wd Dr = 1	1	ls	350	350				350	350
		Wd Dr = 6	1	ls	350	350				350	350
		Wd Dr = 7	1	ls	350	350				350	350
		Wd Dr = 8	1	ls	350	350				350	350
		Wd Dr = 9	1	ls	350	350				350	350
		Wd Dr = 10	1	ls	350	350				350	350
		Wd Dr = 11	1	ls	350	350				350	350
		Wd Dr = 12	1	ls	350	350				350	350
		Wd Dr = 16	1	ls	600	600				600	600
		Wd Dr = 17	1	ls	600	600				600	600
		Wd Dr = 19	1	ls	600	600				600	600
		Wd Dr = 20	1	ls	350	350				350	350
		Wd Dr = 21	1	ls	350	350				350	350
		Wd Dr = 22	1	ls	350	350				350	350
		Wd Dr = 23	1	ls	350	350				350	350
		Wd Dr = 24	1	ls	350	350				350	350
		Wood Door - Labor	16	ea			100	1600		100	1600
08600		WINDOWS
	08690	Aluminum Window Budget
		Single Casement = A Budget	15	sft	75	1125	15	225		90	1350
		Single Casement = B Budget	15	sft	75	1125	15	225		90	1350
		Single Casement = H	12	sft	75	900	15	180		90	1080
		Single Casement = I	9	sft	75	675	15	135		90	810
		Single Casement = J	5.5	sft	75	413	15	83		90	495
		Double Casement =E	12	sft	75	900	15	180		90	1080
		Double Casement =F 32 sft x 2ea	64	sft	75	4800	15	960		90	5760
		Double Casement =K	27	sft	75	2025	15	405		90	2430
		Double Casement =L	27	sft	75	2025	15	405		90	2430
		Double Casement =M	27	sft	75	2025	15	405		90	2430
		Double Casement =O	20	sft	75	1500	15	300		90	1800
		Double Casement =T	27	sft	75	2025	15	405		90	2430
		Awning = R	12	sft	75	900	15	180		90	1080
		Fixed = D	16	sft	75	1200	15	240		90	1440
		Fixed = S	23	sft	75	1725	15	345		90	2070
		Fixed = U	23	sft	75	1725	15	345		90	2070
		Aluminum Fixed Entry C = Storefront -2 sidelights/1 transom	48	sft	75	3600	15	720		90	4320
		Aluminum Fixed Entry CC Storefront Fixed 65 sft x 3ea= 195	585	sft	75	43875	12	7020		87	50895
		Aluminum Window Wall = G	190	sft	200	38000	15	2850		215	40850
		Aluminum Window Wall = N	144	sft	200	28800	15	2160		215	30960
08700		HARDWARE
	08710	Finish Hardware - TBD
		Finish Hardware Budget - TBD	1	ls	5000	5000				5000	5000
09000		FINISHES
	09250	Metal Studs
		3-5/8" Partition Assembies	600	sf	0.75	450	0.75	450		1.5	900
	09261	Drywall
		Drywall Complete 5/8"	1840	sf	0.45	828	0.75	1380		1.2	2208
		Drywall Complete 5/8"	1575	sf	0.45	709	0.75	1181		1.2	1890
		Drywall Complete 5/8" - Partiton wall assemblies	1600	sf	0.45	720	0.75	1200		1.2	1920
	09270	Gypsum Board Accessories
		7/8" Wall Furring	6000	sft	0.44	2640	1	6000		1.44	8640
	09300	Suspended Gyp Bd Ceilings
		Gyp Bd Suspended Ceiling System	1365	sf	0.75	1024	1.55	2116		2.3	3140
		Gyp Bd Suspended Ceiling System	1560	sf	0.75	1170	1.55	2418		2.3	3588
	09310	Ceramic Tile Walls - TBD
		Ceramic Base - TBD	75	lft
		Ceramic Tile Walls - TBD	500	sf	6	3000	6	3000		12	6000
		Deco Trim/Border - TBD	75	lft	10	750	4	300		14	1050
		Door / Floor Threshold - TBD	15	ea	25	375	10	150		35	525
09560		WOOD FLOORING
	09561	Wood Flooring - TBD
		Wood Flooring - TBD	2000	sf	3	6000	3	6000		6	12000
09600		CERMAIC, STONE, MARBLE & CARPET FLOORING
	09610	Ceramic Tile Flooring - TBD
		Ceramic Tile Flooring - TBD	125	sft	7.5	938	3	375		10.5	1313
		Ceramic Tile Base - TBD	55	Lft	5	275	5	275		10	550
		Ceramic Tile Decorative Trim / Moldings - TBD	75	Lft	10	750	4	300		14	1050
	09620	Stone Flooring - TBD
		Stone Flooring - TBD	1000	sft	15	15000	5	5000		20	20000
		Stone Base - TBD	100	lft	10	1000	5	500		15	1500
	09690	Carpeting - TBD
		Carpeting TBD	1500	sf			3.06	4583		3.06	4583
09900		PAINTING
	09910	Exterior Painting
		Garage Dr - 2 Coats	1	ea	50	50	200	200		250	250
		Soffit & Fascia - 2 Coats	800	sft	0.42	336	2	1600		2.42	1936
		Exterior Stucco Painting - 2 Coats	5700	sf	0.25	1425	0.6	3420		0.85	4845
	09920	Interior Painting
		Walls - Prime & 2 Finish Coats	1600	sf	0.26	420	0.4	640		0.66	1060
		Ceilings - Prime & 2 Finish Coats	3415	sf	0.26	888	0.4	1366		0.66	2254
		Int Pnt/Stn Drs/Frames - Prime & 2 Finish Coats - TBD	16	ea	15	240	50	800		65	1040
		Baseboard - Prime & 2 Finish Coats - TBD	600	lf	0.11	63				2.59	1556
		Closet Shelving - Prime & 2 Coats - TBD	350	lf	0.16	55				3.36	1175
10000		SPECIALTIES
	10120	Glass Plank
		Glass Plank flooring budget	26	sft	200	5200	50	1300		250	6500
	10130	Custom Guard Rail
		Custom glass Guardrail Budget	28	lft	150	4200	75	2100		225	6300
	10185	Custom shower Drs & Enclosures - TBD
		Custom Glass Enclosures - TBD	1	ls			2500	2500		2500	2500
10800		BATH ACCESSORIES
	10820	Bath Accessories - TBD
		Bathroom Accessories - TBD	1	ls	1500	1500	250	250		1895.92	1896
	10821	Mirrors - TBD
		Mirrors - TBD	1	ls	750	750	300	300		1050	1050
	10850	Tub Surrounds - TBD
		Glass Shower Dr Assembly - TBD	2	ea	1500	3000	1000	2000		2500	5000
12500		WINDOW TREATMENT
	12510	Storm Shutters - TBD
		Shutters - TBD	1	ls	100	100				100	100
		Shutter Installation - TBD	1	ls	150	150				150	150
15001		PLUMBING
	15002	Plumbing
		Kitchen Sink Assembly, rough & vent only	1	ea			2000	2000		2000	2000
		Bar Sink Assembly, rough & vent only	1	ea			2000	2000		2000	2000
		Install Ice Maker Line	1	ea			2000	2000		2000	2000
		Dishwasher connection	2	ea			400	800		400	800
		Install Washer Hook-Up Rough & Vent only	2	ea			2000	4000		2000	4000
		Plumbing Fixture Allowance - TBD	1	ls	15000	15000				15000	15000
		Plumbing Fixture Installations - TBD	1	ls			7500	7500		7500	7500
		Install / Connect Copper Water Service	1	ls			500	500		500	500
		Toilet Installation - rough & vent only	5	ea			2000	10000		2000	10000
		Vanity / Lavs- rough & vent only	6	ea			2000	12000		2000	12000
		Shower - rough & vent only	3	ea			2000	6000		2000	6000
		Tub - rough & vent only	1	ea			2000	2000		2000	2000
		Hose Bib Installation	3	ea			500	1500		500	1500
15500		H.V.A.C.
	15501	HVAC
		Duct Insulation Budget	1	ls			3000	3000		3000	3000
		8" x " 4 Rect Duct	80	lbs	2	160	4	320		6	480
		12" x 7" Rect Duct	240	lbs	2	480	4	960		6	1440
		12" x 6" Rect Duct	80	lbs	2	160	4	320		6	480
		6" x 6" CD - Tag D	88	lbs	2	176	4	352		6	528
		8" x 7" Rect Duct	64	lbs	2	128	4	256		6	384
		6" x 6" Rect Duct	40	lbs	2	80	4	160		6	240
		12" x 12" - 2 Tag	4	ea	100	400	25	100		125	500
		14" x 14" - 1 Tag	2	ea	150	300	25	50		175	350
		14" x 7" Rect Duct	240	lbs	85	20400	25	6000		110	26400
		10" x 6" Rect Duct	200	lbs	85	17000	25	5000		110	22000
		18" x 18" - 3 Tag	1	ea	75	75	25	25		100	100
		18" x 7" Rect Duct	96	lbs	2	192	4	384		6	576
		4" Rd Duct - 26 ga - A w/ bird screen - Bath wall	1	ea	30	30	15	15		45	45
		4" Rd Duct - galv - B WP Cap - Dryer	2	ea	30	60	15	30		45	90
		4" Rd Duct - galv - D Roof WP Cap - Dryer	3	ea	75	225	50	150		125	375
		4" Rd Flex Duct	50	lft	3	150	2.5	125		5.5	275
		4" Rd Duct - Exhaust	40	lft	3	120	2.5	100		5.5	220
		6" Rd Duct - 26 ga C - Wall w/ WP bird screen	2	ea	30	60	15	30		45	90
		6" Rd Flex Duct	100	lft	3.5	350	3	300		6.5	650
		6" Rd Stove Duct	8	lft	4	32	3	24		7	56
		Lineal Diffuser A - 4'	1	ea	200	200	25	25		225	225
		Lineal Diffuser B - 5'	4	ea	250	1000	25	100		275	1100
		Lineal Diffuser C - 2'	6	ea	125	750	25	150		150	900
		Thermostat - programmable	2	ea	75	150	50	100		125	250
		AHU -1	1	ea			3000	3000		3000	3000
		AHU -2	1	ea			3000	3000		3000	3000
		CU -1	1	ea			10000	10000		10000	10000
		CU -2	1	ea			10000	10000		10000	10000
16000		ELECTRICAL
	16001	Electrical Budget - EMT Through-out
		Electric Make-Safe	1	ls			500	500		500	500
		Main Electric Panel	1	ls			3500	3500		3500	3500
		Add Sub Panel Expansion	1	ea			1000	1000		1000	1000
		Out Bldg Feeds	1	ea			2500	2500		2500	2500
		Receptacle	32	ea			175	5600		175	5600
		GFCI Receptacle - WP	4	ea			200	800		200	800
		GFCI Receptacle	23	ea			175	4025		175	4025
		Single Switch	49	ea			175	8575		175	8575
		3 way switch	18	ea			175	3150		175	3150
		Smoke / CO2 Detector	7	ea			175	1225		175	1225
		Exhaust Fan Feeds	5	ea			175	875		175	875
		Light Wiring Feeds	108	ea			175	18900		175	18900
		Light Wiring Feeds	16	ea			175	2800		175	2800
		MUCU Feeds with disconnect #1	1	ea			1500	1500		1500	1500
		AHU Feeds with Switch	2	ea			200	400		200	400
		CU-1 Feeds with disconnect	1	ea			1500	1500		1500	1500
		CU-2 Feeds with disconnect	1	ea			1500	1500		1500	1500
		Int Light Allowance - TBD	1	ea
		Ext. Light Allowance - TBD		ea
		Dryer Outlet	2	ea			350	700		350	700
		Stove Outlet	1	ea			350	350		350	350
		Bath EF1 - TBD	5	ea
		Tele/data TV	11	ea			95	1045		95	1045
		Junction Box - Exterior	13	ea			250	3250		250	3250
		Timer / Overide	1	ea			350	350		350	350
	16816	Intercom Budget
		Intercom Work Budget	1	ls			3500	3500		3500	3500

Footer