Project Name |
|
|
|
|
|
|
|
|
|
|
|
|
Project Notes |
|
|
|
|
|
|
|
|
|
|
|
|
Project name |
|
2nd Flr Cape Cod Finishg |
|
|
|
|
|
|
|
|
|
|
|
|
XYZ |
|
|
|
|
|
|
|
|
|
|
|
|
XX 11111 |
|
|
|
|
|
|
|
|
|
|
Job size |
|
720 sf |
|
|
|
|
|
|
|
|
|
|
Bid date |
|
40401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Division |
Phase |
Description |
Takeoff Quantity |
Labor Cost/Unit |
Labor Price |
Labor Amount |
Material Price |
Material Amount |
Equip Amount |
Total Cost/Unit |
Total Amount |
% of Total |
01000 |
|
FIELD OPERATING COSTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
01400 |
Rent Dumpster 30 Yards |
2.00 |
|
|
|
600.00 |
1,200 |
|
600.00 |
1,200 |
2.540 |
06100 |
|
Rough-Framing |
|
|
|
|
|
|
|
|
|
|
|
|
Interior Walls (standard) 2x4 |
|
|
|
|
|
|
|
|
|
|
|
06128 |
Studs 2x4x88 pc |
154.00 |
|
|
|
2.75 |
466 |
|
3.03 |
466 |
0.986 |
|
06128 |
Sills & Plates 2x4x16 |
15.94 |
|
|
|
6.01 |
105 |
|
6.61 |
105 |
0.223 |
|
06127 |
Header 2x10x16 |
2.63 |
|
|
|
12.93 |
36 |
|
13.58 |
36 |
0.075 |
|
06170 |
Framing Int Wall |
85.00 |
22.89 |
121.60 |
1,946 |
|
|
|
22.89 |
1,946 |
4.117 |
|
|
Ceiling Framing/DIM |
|
|
|
|
|
|
|
|
|
|
|
06112 |
Ceiling Joist 2x8x16 |
40.00 |
|
|
|
15.00 |
630 |
|
15.75 |
630 |
1.333 |
|
06106 |
Bridging Solid (2 x 8s) |
48.00 |
|
|
|
15.00 |
50 |
|
1.03 |
50 |
0.105 |
|
06170 |
Framing Ceil. Sys -Labor |
768.00 |
2.53 |
121.60 |
1,946 |
|
|
|
2.53 |
1,946 |
4.117 |
06200 |
|
Finish Carpentry |
|
|
|
|
|
|
|
|
|
|
|
|
Interior Walls (standard) 2x4 |
|
|
|
|
|
|
|
|
|
|
|
06221 |
CL Col Base 3 1/2" 8712 |
170.00 |
1.18 |
76.80 |
201 |
1.10 |
206 |
|
2.39 |
407 |
0.860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
06500 |
Interior Closet Fit-outs |
2.00 |
614.40 |
76.80 |
1,229 |
400.00 |
800 |
|
1,014.40 |
2,029 |
4.294 |
|
06221 |
CL Col Base 3 1/2" 8712 |
125.00 |
1.18 |
76.80 |
148 |
1.10 |
151 |
|
2.39 |
299 |
0.633 |
07000 |
|
WATERPRF & INSUL |
|
|
|
|
|
|
|
|
|
|
|
|
Ceiling Framing/DIM |
|
|
|
|
|
|
|
|
|
|
|
07210 |
R-30 Fiberglass Unfaced 9" |
768.00 |
|
160.00 |
|
0.75 |
588 |
|
1.52 |
1,164 |
2.462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
07210 |
R-13 Fiberglass Unfaced 3 5/8" |
768.00 |
|
160.00 |
|
0.30 |
235 |
|
0.81 |
619 |
1.310 |
08200 |
|
Interior Doors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
08209 |
3-0x6-8 SSWI Colonist Hollow |
5.00 |
122.88 |
76.80 |
614 |
125.00 |
625 |
|
247.88 |
1,239 |
2.623 |
09000 |
|
FINISHES |
|
|
|
|
|
|
|
|
|
|
|
|
Interior Walls (standard) 2x4 |
|
|
|
|
|
|
|
|
|
|
|
09261 |
Drywall Complete 1/2" |
680.00 |
|
|
|
14.00 |
218 |
|
1.47 |
997 |
2.111 |
|
09261 |
Drywall Complete 1/2" |
680.00 |
|
|
|
14.00 |
218 |
|
1.47 |
997 |
2.111 |
|
|
Ceiling Framing/DIM |
|
|
|
|
|
|
|
|
|
|
|
09261 |
Drywall Complete 1/2" |
768.00 |
|
|
|
14.00 |
280 |
|
1.67 |
1,280 |
2.709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09261 |
Drywall Complete 1/2" |
864.00 |
|
76.80 |
|
14.00 |
277 |
|
1.36 |
1,177 |
2.491 |
09600 |
|
Flooring & Carpet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09660 |
Linoleum Level 3 Sol Select |
5.00 |
|
|
|
|
|
|
33.00 |
165 |
0.349 |
|
09690 |
Carpeting - Sub Budget Labor |
720.00 |
|
|
|
|
|
|
4.08 |
2,940 |
6.222 |
09900 |
|
Painting |
|
|
|
|
|
|
|
|
|
|
|
|
Interior Walls (standard) 2x4 |
|
|
|
|
|
|
|
|
|
|
|
09920 |
Walls - 3 Coats |
680.00 |
0.45 |
89.60 |
305 |
0.25 |
179 |
|
0.71 |
483 |
1.022 |
|
09920 |
Walls - 2 Coats |
680.00 |
0.90 |
44.80 |
609 |
0.25 |
179 |
|
1.16 |
788 |
1.667 |
|
09920 |
Baseboard - 3 Coats |
170.00 |
0.97 |
44.80 |
166 |
0.05 |
9 |
|
1.03 |
175 |
0.369 |
|
|
Ceiling Framing/DIM |
|
|
|
|
|
|
|
|
|
|
|
09920 |
Ceilings - 2 Coats |
768.00 |
0.30 |
44.80 |
232 |
0.15 |
121 |
|
0.46 |
353 |
0.748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
09920 |
Walls - 3 Coats |
864.00 |
0.45 |
89.60 |
387 |
0.25 |
227 |
|
0.71 |
614 |
1.299 |
15001 |
|
PLUMBING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15002 |
Plumbing Subcontractor Budget |
1.00 |
|
|
|
|
|
|
7,500.00 |
7,500 |
15.872 |
|
15140 |
Hydronic Heating System |
1.00 |
|
|
|
|
|
|
2,000.00 |
2,000 |
4.233 |
16000 |
|
ELECTRICAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16001 |
Elect Sub Budget |
1.00 |
|
|
|
|
|
|
2,850.00 |
2,850 |
6.031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimate Totals |
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Amount |
Totals |
Hours |
|
Rate |
|
|
Cost Basis |
Cost per Unit |
|
Percent of Total |
|
Labor |
7,782 |
|
90.744 |
ch |
|
|
|
|
10.808 |
/sf |
16.47% |
|
Material |
6,798 |
|
|
|
|
|
|
|
9.442 |
/sf |
14.39% |
|
Subcontract |
19,873 |
|
|
|
|
|
|
|
27.602 |
/sf |
42.06% |
|
Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
34,453 |
34,453 |
|
|
|
|
|
|
47.851 |
/sf |
72.91 |
72.91% |
State Sales Tax |
495 |
|
|
|
8.250 |
% |
|
C |
0.687 |
/sf |
1.05% |
|
|
495 |
34,948 |
|
|
|
|
|
|
48.539 |
/sf |
1.05 |
73.96% |
Overhead |
5,242 |
|
|
|
15.000 |
% |
|
T |
7.281 |
/sf |
11.09% |
|
|
5,242 |
40,190 |
|
|
|
|
|
|
55.819 |
/sf |
11.09 |
85.05% |
Profit |
6,029 |
|
|
|
15.000 |
% |
|
T |
8.373 |
/sf |
12.76% |
|
|
6,029 |
46,219 |
|
|
|
|
|
|
64.193 |
/sf |
12.76 |
97.81% |
Contingency |
1,034 |
|
|
|
3.000 |
% |
|
C |
1.436 |
/sf |
2.19% |
|
|
1,034 |
47,253 |
|
|
|
|
|
|
65.629 |
/sf |
2.19 |
100.00% |
Total |
|
47,253 |
|
|
|
|
|
|
65.629 |
/sf |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimate Totals |
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Amount |
Totals |
Hours |
|
Rate |
|
|
Cost Basis |
Cost per Unit |
|
Percent of Total |
|
Labor |
7,782 |
|
90.744 |
ch |
|
|
|
|
10.808 |
/sf |
16.47% |
|
Material |
6,798 |
|
|
|
|
|
|
|
9.442 |
/sf |
14.39% |
|
Subcontract |
19,873 |
|
|
|
|
|
|
|
27.602 |
/sf |
42.06% |
|
Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
34,453 |
34,453 |
|
|
|
|
|
|
47.851 |
/sf |
72.91 |
72.91% |
State Sales Tax |
495 |
|
|
|
8.250 |
% |
|
C |
0.687 |
/sf |
1.05% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|