Commercial Bldg Commercial Bldg Addition Job Size: 3694 SF
Plan Sht # 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
01010 Superintendent - Full time 32.00 2,400.00 2,400.00 76,800 2,400.00 76,800 10.592
01010 Project Manager - 16hrs/wk 32.00 800.00 800.00 25,600 800.00 25,600 3.531
01023 Trailer Mob/Demob 1.00 500 500.00 500 0.069
01023 Trailer Rental 8.00 3,200 400.00 3,200 0.441
01038 Portable Toilets 8.00 85.00 680 0.094
01039 Temp Storage Trailer 6.00 540 90.00 540 0.074
01041 First Aid Supplies 8.00 200 25.00 200 0.028
01082 Small Tools & Equipment 1.00 300 300.00 300 0.041
01330 Layout (With Surveyor) 1.00 1,500.00 1,500 0.207
01525 Staging 1.00 2,500 2,500.00 2,500 0.345
01710 Final Cleanup 1.00 1,500.00 1,500 0.207
02000 SITEWORK/DEMOLITION
N/A 02058 Dumpster Expense 15.00 775.00 11,625 1.603
A-1.0 02064 Demo Door & Frame 7.00 38.40 76.80 269 38.40 269 0.037
A-1.0 02064 Demo Door & Frame 3.00 38.40 76.80 115 38.40 115 0.016
A-1.0 02064 Demo Windows 12.00 76.80 76.80 922 76.80 922 0.127
A-1.0 02064 Demo Windows 11.00 76.80 76.80 845 76.80 845 0.117
A-1.0 02066 Demo Interior 2x4 Walls 708.00 2.46 108.80 1,741 2.46 1,741 0.240
A-1.0 02066 Demo Exterior 2x6 Walls ( North Elev) 216.00 2.72 108.80 588 2.72 588 0.081
A-1.0 02066 Demo Exterior 2x6 Walls ( North Elev) 216.00 2.72 108.80 588 2.72 588 0.081
A-1.0 02066 Demo Interior 2x4 Walls 512.00 2.72 108.80 1,393 2.72 1,393 0.192
A-1.0 02066 Demo Exterior 2x6 Walls ( South Elev) 196.00 2.72 108.80 533 2.72 533 0.074
A-1.0 02066 Demo Exterior 2x6 Walls ( South Elev) 196.00 2.72 108.80 533 2.72 533 0.074
A-1.0 02066 Temporary Support (North Elev) 27.00 10.88 108.80 294 5.00 149 16.38 442 0.061
A-1.0 02066 Temp. Protection (North Elev) 270.00 0.28 76.80 77 0.25 74 0.56 151 0.021
A-1.0 02066 Temporary Support (South Elev) 27.00 10.88 108.80 294 5.00 149 16.38 442 0.061
A-1.0 02066 Temp. Protection (South Elev) 270.00 0.28 76.80 77 0.25 74 0.56 151 0.021
A-1.0 02066 Demo Exterior 2x6 Walls ( West Elev) 144.00 2.72 108.80 392 2.72 392 0.054
A-1.0 02066 Demo Exterior 2x6 Walls ( East Elev) 160.00 2.72 108.80 435 2.72 435 0.060
A-1.0 02066 Demo Exterior 2x6 Walls ( West Elev) 104.00 2.72 108.80 283 2.72 283 0.039
A-1.0 02066 Demo Exterior 2x6 Walls ( East Elev) 144.00 2.72 108.80 392 2.72 392 0.054
A-1.0 02065 Demo Toilets 1.00 38.40 76.80 38 38.40 38 0.005
A-1.0 02065 Demo Lavatories 1.00 38.40 76.80 38 38.40 38 0.005
A-1.0 02065 Demo Toilets 1.00 38.40 76.80 38 38.40 38 0.005
A-1.0 02065 Demo Lavatories 1.00 38.40 76.80 38 38.40 38 0.005
A-1.0 02069 Remove Existing Stair assembly 1.00 435.20 108.80 435 435.20 435 0.060
A-1.0 02069 Remove Existing Stair assembly 1.00 435.20 108.80 435 435.20 435 0.060
A-1.0 02066 Temp. Protection (East Elev) 250.00 0.28 76.80 71 0.25 69 0.56 140 0.019
A-1.0 02066 Temp. Protection (West Elev) 200.00 0.28 76.80 57 0.25 55 0.56 112 0.015
A-1.0 02066 Temp. Protection (West Elev) 200.00 0.28 76.80 57 0.25 55 0.56 112 0.015
A-1.0 02066 Temp. Protection (East Elev) 250.00 0.28 76.80 71 0.25 69 0.56 140 0.019
A-1.0 02066 Demo Sheetrock Walls 360.00 0.44 108.80 157 0.44 157 0.022
A-1.0 02066 Demo Sheetrock Walls 360.00 0.44 108.80 157 0.44 157 0.022
A-1.0 02070 Demo Canopy complete 2.00 870.40 108.80 1,741 870.40 1,741 0.240
A-1.0 02200 Foundation Excavation Budget 1.00 400.00 400 0.055
A-1.0 02200 French Drain @ Foundation Budget 125.00 5.00 625 14.60 1,825 0.252
A-1.0 02200 Foundation Excavation Budget 1.00 400.00 400 0.055
A-1.0 02200 Foundation Excavation Budget 1.00 2,400.00 2,400 0.331
A-1.0 02200 Hauling exrtra soil away Budget 425.00 5.00 2,125 0.293
02208 Rough Grade 1.00 400.00 400 0.055
02210 Fine Grade 30.00 30.00 900 45.00 1,350 0.186
02221 Backfill Foundation 1.00 500.00 500 0.069
02221 Stone Delivered Price 7.00 64.00 35.00 270 63.50 445 0.061
02550 Pavement Markings - Allowance 1.00 750.00 750 0.103
02870 Concrete Wheel Bumpers 7.00 43.88 76.80 307 50.00 350 93.88 657 0.091
N/A 02068 Demo Ceilings 1,600.00 0.77 76.80 1,229 0.77 1,229 0.169
N/A 02067 Demo Floor Finishes 1,600.00 1.09 108.80 1,741 1.09 1,741 0.240
02070 Demo Roofing - Shingles 27.00 64.47 108.80 1,741 64.47 1,741 0.240
N/A 02100 Site Prep - Clear shurbs & Dispose 1.00 800.00 800 0.110
N/A 02067 Demo Floor Finishes 1,600.00 1.09 108.80 1,741 1.09 1,741 0.240
N/A 02068 Demo Ceilings 1,600.00 0.77 76.80 1,229 0.77 1,229 0.169
02900 LANDSCAPING
02905 Brick Walk 465.00 10.00 4,650 0.641
02910 Reseeding Disturbed Areas 3,000.00 0.15 450 0.062
02950 Landscaping allowance 1.00 5,000.00 5,000 7,500.00 7,500 1.034
03000 CONCRETE
Spread or Pier Footings (pads)
A-1.4 03310 Spread Footing Conc 3000 psi 0.33 95.00 35 104.40 35 0.005
A-1.4 03211 Footing Pier Rebar #5 20.00 16.75 18 1.47 29 0.004
Concrete Walls & Footings
A-1.0 03312 Footing Conc 3000 psi 2.96 95.00 310 104.49 310 0.043
A-1.0 03312 Conc Footing Labor - Sub 2.96 100.00 296 0.041
A-1.0 03313 Wall Conc 3000 psi 4.32 95.00 452 104.50 452 0.062
A-1.0 03313 Conc Wall Labor - Sub 4.32 100.00 432 0.060
A-1.0 03212 Wall Rebar #5 280.00 16.75 258 1.42 398 0.055
A-1.0 03210 Footing Cont Rebar #5 200.00 16.75 184 1.47 294 0.041
Concrete Walls & Footings
A-1.0 03312 Footing Conc 3000 psi 2.15 95.00 224 104.51 224 0.031
A-1.0 03312 Conc Footing Labor - Sub 2.15 100.00 215 0.030
A-1.0 03313 Wall Conc 3000 psi 3.13 95.00 327 104.49 327 0.045
A-1.0 03313 Conc Wall Labor - Sub 3.13 100.00 313 0.043
A-1.0 03212 Wall Rebar #5 200.00 16.75 184 1.42 284 0.039
A-1.0 03210 Footing Cont Rebar #5 160.00 16.75 147 1.47 235 0.032
Concrete Walls & Footings
A-1.0 03312 Footing Conc 3000 psi 5.19 95.00 542 104.51 542 0.075
A-1.0 03312 Conc Footing Labor - Sub 5.19 100.00 519 0.072
A-1.0 03313 Wall Conc 3000 psi 19.44 95.00 2,032 104.50 2,032 0.280
A-1.0 03313 Conc Wall Labor - Sub 19.44 100.00 1,944 0.268
A-1.0 03212 Wall Rebar #5 1,230.00 16.75 1,133 1.42 1,748 0.241
A-1.0 03210 Footing Cont Rebar #5 385.00 16.75 355 1.47 566 0.078
Concrete Walls & Footings
A-1.0 03312 Footing Conc 3000 psi 2.00 95.00 209 104.50 209 0.029
A-1.0 03312 Conc Footing Labor - Sub 2.00 100.00 200 0.028
A-1.0 03210 Footing Cont Rebar #5 150.00 16.75 138 1.47 221 0.030
Concrete Walls & Footings
A-4.0 03313 Wall Conc 3000 psi 2.96 95.00 310 104.49 310 0.043
A-4.0 03313 Conc Wall Labor - Sub 2.96 100.00 296 0.041
A-4.0 03212 Wall Rebar #5 200.00 16.75 181 1.41 281 0.039
A-1.0 03214 Misc Wall Dowels 1.00 358.40 44.80 358 100.00 100 458.40 458 0.063
A-1.4 03312 Footing Conc 3000psi w/Sub Lab 1.78 95.00 186 204.51 364 0.050
A-1.0 03210 Footing Cont Rebar #5 120.00 16.75 111 1.47 177 0.024
A-1.4 03313 Wall Conc 3000 psi w/Sub Labor 6.11 95.00 639 404.50 2,472 0.341
A-1.4 03212 Wall Rebar #5 375.00 16.75 345 1.42 533 0.074
A-4.0 03311 S.O.G. Conc 3000 psi w/Sub Lab @ 5" thk 7.00 95.00 732 204.50 1,432 0.197
A-4.0 03311 S.O.G. Conc 3000 psi w/Sub Lab @ 5" thk 1.00 95.00 105 204.50 205 0.028
A-4.0 03311 S.O.G. Conc 3000 psi w/Sub Lab @ 5" thk 3.00 95.00 314 204.50 614 0.085
N/A 03200 Wire mesh @ SOG 500.00 0.50 250 0.50 250 0.034
04000 MASONRY
A-4.0 04220 Concrete Block 8" 180.00 2.50 473 180 7.63 1,373 0.189
A-4.0 04220 Concrete Block 10" 145.00 3.50 508 145 10.00 1,450 0.200
A-4.0 04220 Concrete Block 8" 126.00 2.50 331 126 7.63 961 0.133
A-4.0 04220 Concrete Block 8" 140.00 2.50 368 140 7.63 1,068 0.147
A-4.0 04220 Concrete Block 8" 42.00 2.50 110 42 7.63 320 0.044
A-4.0 04220 Concrete Block 10" 140.00 3.50 490 140 10.00 1,400 0.193
A-4.0 04220 Concrete Block 10" 42.00 3.50 147 42 10.00 420 0.058
A-4.4 04220 Concrete Block 4" 172.00 2.00 344 172 6.50 1,118 0.154
A-4.4 04220 Concrete Block 4" 172.00 2.00 344 172 6.50 1,118 0.154
A-4.4 04220 Concrete Block 4" 76.00 2.00 152 76 6.50 494 0.068
A-1.2 04550 Pre-Fab. Fireplace & Chimney Budget 1.00 2,500.00 2,500 0.345
A-3.0 04450 Stone Veneer Budget - include wall assembly 455.00 26.00 11,830 1.632
A-3.0 04450 Stone Veneer Budget - include wall assembly 360.00 26.00 9,360 1.291
A-3.1 04450 Stone Veneer Budget - include wall assembly 625.00 26.00 16,250 2.241
A-3.1 04450 Stone Veneer Budget - include wall assembly 380.00 26.00 9,880 1.363
A-4.0 04450 Stone Veneer Budget - include wall assembly 28.00 26.00 728 0.100
A-4.0 04450 Stone Veneer Budget - include wall assembly 28.00 26.00 728 0.100
05000 STEEL
Concrete Walls & Footings
A-1.0 05052 Anchor Bolts 9.00 2.00 18 2.00 18 0.002
Concrete Walls & Footings
A-1.0 05052 Anchor Bolts 7.00 2.00 14 2.00 14 0.002
Concrete Walls & Footings
A-1.0 05052 Anchor Bolts 15.00 2.00 30 2.00 30 0.004
A-1.4 05515 Steel Pit Ladder 1.00 153.60 76.80 154 350.00 350 503.60 504 0.069
A-1.4 05121 Steel Beams w8x24 4.00 24.32 121.60 97 24.00 96 48.32 193 0.027
A-1.4 05122 Lally Column 3 1/2"x9' 1.00 76.80 76.80 77 25.00 25 101.80 102 0.014
A-1.4 05515 Misc Welding Labor w/ misc. accessories 2.00 300.00 600 0.083
A-1.4 05121 Steel Beams w8x24 7.00 24.32 121.60 170 24.00 168 48.32 338 0.047
A-1.4 05121 Steel Beams w8x24 9.50 24.32 121.60 231 24.00 228 48.32 459 0.063
A-1.4 05121 Steel Beams w8x24 4.00 24.32 121.60 97 24.00 96 48.32 193 0.027
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05121 Steel Beams w8x24 6.00 24.32 121.60 146 24.00 144 48.32 290 0.040
A-1.4 05121 Steel Beams w10x22 12.00 12.16 121.60 146 22.00 264 34.16 410 0.057
A-1.4 05515 Misc Welding Labor w/ misc. accessories 2.00 300.00 600 0.083
A-1.4 05122 Lally Column 3 1/2"x9' 3.00 25.00 75 25.00 75 0.010
A-1.4 05121 1/2" x 9" Stl Pl w/ holes - flich plate 60.00 17.92 89.60 1,075 15.00 900 32.92 1,975 0.272
A-1.4 05515 5/8" x 8" Through Bolts 48.00 7.47 44.80 358 3.00 144 10.47 502 0.069
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05122 HSS 4x4x5/16" 8.00 19.20 76.80 154 4.50 36 23.70 190 0.026
A-1.4 05515 Misc Welding Labor w/ misc. accessories 10.00 300.00 3,000 0.414
A-1.4 05121 Steel Beams w 8x10 3.00 12.16 121.60 36 10.25 31 22.41 67 0.009
A-1.4 05121 Steel Beams w 8x10 3.00 12.16 121.60 36 10.25 31 22.41 67 0.009
A-1.4 05121 Steel Beams w8x24 14.00 24.32 121.60 340 24.00 336 48.32 676 0.093
A-1.4 05121 Steel Beams w8x24 13.00 24.32 121.60 316 24.00 312 48.32 628 0.087
A-1.4 05121 Steel Beams w8x24 4.00 24.32 121.60 97 24.00 96 48.32 193 0.027
A-1.4 05121 Steel Beams w8x24 4.00 24.32 121.60 97 24.00 96 48.32 193 0.027
A-1.4 05121 Steel Beams w8x24 6.00 24.32 121.60 146 24.00 144 48.32 290 0.040
A-1.4 05122 Lally Column 3 1/2"x9' 1.00 25.00 25 25.00 25 0.003
A-1.4 05121 1/2" x 9" Stl Pl w/ holes - flich plate 24.00 17.92 89.60 430 15.00 360 32.92 790 0.109
A-1.4 05121 1/2" x 9" Stl Pl w/ holes - flich plate 25.00 17.92 89.60 448 15.00 375 32.92 823 0.114
A-1.4 05121 1/2" x 9" Stl Pl w/ holes - flich plate 12.00 17.92 89.60 215 15.00 180 32.92 395 0.054
A-1.4 05515 5/8" x 8" Through Bolts 20.00 7.47 44.80 149 3.00 60 10.47 209 0.029
A-1.4 05515 5/8" x 8" Through Bolts 40.00 7.47 44.80 299 3.00 120 10.47 419 0.058
A-1.4 05515 5/8" x 8" Through Bolts 12.00 7.47 44.80 90 3.00 36 10.47 126 0.017
A-1.4 05121 Steel Beams w8x24 8.00 24.32 121.60 195 24.00 192 48.32 387 0.053
A-1.4 05121 1/4" Steel Dunnage Plates 8.00 10.00 80 10.00 80 0.011
06050 Fasteners/Nails
Concrete Walls & Footings
A-1.0 06054 Adhesive Exterior 1 lb tube 630.00 7.75 67 0.11 67 0.009
Concrete Walls & Footings
A-1.0 06054 Adhesive Exterior 1 lb tube 96.00 7.75 10 0.11 10 0.001
A-1.4 06054 Adhesive Exterior 1 lb tube 772.00 7.75 82 0.11 82 0.011
A-1.4 06054 Adhesive Exterior 1 lb tube 819.00 7.75 87 0.11 87 0.012
06055 Hanger/Anchorage Allowance 1.00 750.00 750 750.00 750 0.103
06051 Fastners & Misc Allowance 1.00 2,500.00 2,500 2,500.00 2,500 0.345
06100 Rough-Framing
Concrete Walls & Footings
A-1.0 06122 Sill Treated 2x6x12 3.33 40.53 121.60 135 12.00 44 53.73 179 0.025
A-1.0 06122 Sill sealer 40LF 1/4 x 5-1/2lf 40.00 8.00 9 0.22 9 0.001
Concrete Walls & Footings
A-1.0 06122 Sill Treated 2x6x12 2.42 40.53 121.60 98 12.00 32 53.74 130 0.018
A-1.0 06122 Sill sealer 40LF 1/4 x 5-1/2lf 29.00 8.00 6 0.22 6 0.001
Concrete Walls & Footings
A-1.0 06122 Sill Treated 2x6x12 5.83 40.53 121.60 236 12.00 77 53.73 313 0.043
A-1.0 06122 Sill sealer 40LF 1/4 x 5-1/2lf 70.00 8.00 15 0.22 15 0.002
Partition Type MP2 - Exterior
A-1.1 06155 Wall Sheathing 1/2" CDX PlyFir 371.25 1.13 108.80 421 20.00 255 1.82 676 0.093
Partition Type MP2 - Exterior
A-1.1 06155 Wall Sheathing 1/2" CDX PlyFir 66.00 1.13 108.80 75 20.00 45 1.82 120 0.017
Partition Type MP2 - Exterior
A-1.2 06155 Wall Sheathing 1/2" CDX PlyFir 363.00 1.13 108.80 411 20.00 250 1.82 661 0.091
Partition Type MP2 - Exterior
A-1.2 06155 Wall Sheathing 1/2" CDX PlyFir 115.50 1.13 108.80 131 20.00 79 1.82 210 0.029
Partition Type MP2 - Exterior
A-1.2 06155 Wall Sheathing 1/2" CDX PlyFir 214.50 1.13 108.80 243 20.00 147 1.82 391 0.054
Partition Type MP2 - Exterior
A-1.2 06155 Wall Sheathing 1/2" CDX PlyFir 148.50 1.13 108.80 168 20.00 102 1.82 270 0.037
Partition Type MP2 - Exterior
A-1.1 06155 Wall Sheathing 1/2" CDX PlyFir 222.75 1.13 108.80 252 20.00 153 1.82 406 0.056
Partition Type MP2 - Exterior
A-1.1 06155 Wall Sheathing 1/2" CDX PlyFir 231.00 1.13 108.80 262 20.00 159 1.82 421 0.058
Partition Type MP4- Exterior
A-1.2 06155 Wall Sheathing 1/2" CDX PlyFir 272.25 1.13 108.80 309 20.00 187 1.82 496 0.068
Partition Type MP5 - Exterior
A-1.1 06155 Wall Sheathing 1/2" CDX PlyFir 66.75 1.13 108.80 76 20.00 46 1.82 122 0.017
A-1.4 06127 Header 2x8x18 2.00 121.60 121.60 243 15.00 32 137.35 275 0.038
A-1.4 06127 Header 2x8x8 1.00 40.53 121.60 41 4.80 5 45.57 46 0.006
A-1.4 06127 Header 2x8x12 2.00 60.80 121.60 122 7.50 16 68.68 137 0.019
A-1.4 06127 Header 2x10x10 2.00 40.54 121.60 81 10.25 22 51.30 103 0.014
A-1.4 06127 Header 2x10x8 3.00 40.53 121.60 122 8.20 26 49.14 147 0.020
A-1.4 06127 Header 2x10x12 3.00 60.80 121.60 182 12.25 39 73.66 221 0.030
A-1.4 06127 Header 2x12x10 1.00 40.53 121.60 41 16.50 17 57.86 58 0.008
A-1.4 06127 Header 2x10x12 11.00 60.80 121.60 669 12.25 141 73.66 810 0.112
A-1.4 06127 Header 2x10x8 2.00 40.54 121.60 81 8.20 17 49.15 98 0.014
A-1.4 06127 Header 2x10x16 2.00 60.80 121.60 122 21.00 44 82.85 166 0.023
A-1.4 06127 Header 2x10x8 2.00 40.54 121.60 81 8.20 17 49.15 98 0.014
A-1.4 06118 4x4x8 King Post 2.00 40.54 121.60 81 15.00 32 56.29 113 0.016
A-1.4 06118 4x6x8 King Post 2.00 40.54 121.60 81 21.20 45 62.80 126 0.017
A-1.4 06151 LVL 7" x 1.75" x 14' 3.00 60.80 121.60 182 42.00 126 102.80 308 0.043
A-1.4 06151 LVL 7" x 1.75" x 8' 3.00 40.53 121.60 122 24.00 72 64.53 194 0.027
A-1.4 06151 LVL 7" x 1.75" x 9' 6.00 40.53 121.60 243 27.00 162 67.53 405 0.056
A-1.4 06151 LVL 9.25" x 1.75" x 9' 6.00 40.53 121.60 243 34.65 208 75.18 451 0.062
A-1.4 06151 LVL 9.25" x 1.75" x 8' 2.00 40.54 121.60 81 30.80 62 71.34 143 0.020
A-1.4 06151 LVL 9.25" x 1.75" x 12' 2.00 60.80 121.60 122 46.20 92 107.00 214 0.030
A-1.4 06151 LVL 9.25" x 1.75" x 25' 2.00 121.60 121.60 243 96.25 193 217.85 436 0.060
A-1.4 06151 LVL 9.25" x 1.75" x 23' 2.00 121.60 121.60 243 88.55 177 210.15 420 0.058
A-1.4 06151 LVL 9.25" x 1.75" x 20' 2.00 121.60 121.60 243 77.00 154 198.60 397 0.055
A-1.4 06151 LVL 9.25" x 1.75" x 24' 3.00 121.60 121.60 365 92.40 277 214.00 642 0.089
A-1.4 06151 LVL 9.25" x 1.75" x 13' 2.00 60.80 121.60 122 50.05 100 110.85 222 0.031
A-1.4 06114 Floor Frame 2x8x12 82.00 20.27 121.60 1,662 7.50 646 28.14 2,308 0.318
A-1.4 06114 Floor Frame 2x8x8 25.00 20.27 121.60 507 4.80 126 25.31 633 0.087
A-1.4 06114 Floor Frame 2x6x8 12.00 20.27 121.60 243 4.35 55 24.83 298 0.041
A-1.4 06114 Floor Frame 2x6x10 12.00 20.27 121.60 243 5.25 66 25.78 309 0.043
A-1.4 06114 Floor Frame 2x10x12 20.00 20.27 121.60 405 12.25 257 33.13 663 0.091
A-1.4 06114 Floor Frame 2x10x14 25.00 20.27 121.60 507 14.25 374 35.23 881 0.121
A-1.4 06116 Subfloor T&G Fir Ply 3/4" w/Labor 772.00 1.13 108.80 875 35.00 929 2.34 1,804 0.249
A-1.4 06116 Subfloor T&G Fir Ply 3/4" w/Labor 819.00 1.13 108.80 928 35.00 985 2.34 1,914 0.264
A-1.4 06120 Roof Rafter 2x8x8 2.00 40.54 121.60 81 4.80 10 45.58 91 0.013
A-1.4 06120 Roof Rafter 2x8x10 1.00 40.53 121.60 41 6.25 7 47.09 47 0.006
A-1.4 06120 Roof Rafter 2x8x12 1.00 40.53 121.60 41 7.50 8 48.41 48 0.007
A-1.4 06120 Roof Rafter 2x8x14 18.00 40.53 121.60 730 8.75 165 49.72 895 0.123
A-1.4 06120 Roof Rafter 2x6x14 4.00 40.53 121.60 162 7.30 31 48.20 193 0.027
A-1.4 06120 Roof Rafter 2x8x8 4.00 40.53 121.60 162 4.80 20 45.57 182 0.025
A-1.4 06120 Roof Rafter 2x8x10 2.00 40.54 121.60 81 6.25 13 47.10 94 0.013
A-1.4 06120 Roof Rafter 2x8x12 2.00 40.54 121.60 81 7.50 16 48.41 97 0.013
A-1.4 06120 Roof Rafter 2x8x14 8.00 40.53 121.60 324 8.75 74 49.72 398 0.055
A-1.4 06120 Roof Rafter 2x8x8 17.00 40.53 121.60 689 4.80 86 45.57 775 0.107
A-1.4 06120 Roof Rafter 2x8x10 17.00 40.53 121.60 689 6.25 112 47.10 801 0.110
A-1.4 06120 Roof Rafter 2x6x8 50.00 40.53 121.60 2,027 4.35 228 45.10 2,255 0.311
A-1.4 06120 Roof Rafter 2x10x14 14.00 40.53 121.60 567 14.25 209 55.50 777 0.107
A-1.4 06157 Roof Sheath 1/2" Cdx w/Labor 400.00 1.27 121.60 507 20.00 288 1.99 794 0.110
A-1.4 06157 Roof Sheath 1/2" Cdx w/Labor 225.00 1.27 121.60 285 20.00 162 1.99 447 0.062
A-1.4 06157 Roof Sheath 1/2" Cdx w/Labor 550.00 1.27 121.60 697 20.00 395 1.99 1,092 0.151
A-1.4 06157 Roof Sheath 1/2" Cdx w/Labor 100.00 1.27 121.60 127 20.00 72 1.99 199 0.027
A-1.1 06112 Ceiling Joist 2x6x12 16.00 20.27 121.60 324 6.50 109 27.09 433 0.060
06200 Finish Carpentry
A 4.3 06431 East Stair Allowance 1.00 2,000.00 2,000 0.276
A 4.3 06431 East Stairs Allowance 1.00 1,800.00 1,800 0.248
A 4.3 06431 Railing Balustrade 35.00 75.00 2,625 0.362
A 4.3 06431 Wall Handrail 16.00 4.80 76.80 77 8.00 128 12.80 205 0.028
A-1.1 06231 Closet Fit-out Budget 3.50 14.93 44.80 52 10.00 35 24.93 87 0.012
A-1.1 06231 Closet Fit-out Budget 3.50 14.93 44.80 52 10.00 35 24.93 87 0.012
A-1.1 06231 Closet Fit-out Budget 3.00 14.93 44.80 45 10.00 30 24.93 75 0.010
A-1.1 06231 Closet Fit-out Budget 7.00 14.93 44.80 105 10.00 70 24.93 175 0.024
A-1.2 06231 Closet Fit-out Budget 4.50 14.93 44.80 67 10.00 45 24.93 112 0.015
A-1.2 06231 Closet Fit-out Budget 3.00 14.93 44.80 45 10.00 30 24.93 75 0.010
A-1.1 06221 Dr Casing 3-1/2" 548.00 2.24 44.80 1,228 1.80 1,085 4.22 2,313 0.319
A-1.2 06221 Dr Casing 3-1/2" 590.00 2.24 44.80 1,322 1.80 1,168 4.22 2,490 0.343
A-1.1 06221 Wdw Casing 3-1/2" 333.00 2.24 44.80 746 1.80 659 4.22 1,405 0.194
A-1.2 06221 Wdw Casing 3-1/2" 393.00 2.24 44.80 880 1.80 778 4.22 1,658 0.229
A 4.3 06431 Wall Handrail 16.00 4.80 76.80 77 8.00 128 12.80 205 0.028
A 4.3 06431 Basement Stairs Allowance 1.00 1,800.00 1,800 0.248
A 4.3 06431 Railing Balustrade 16.00 75.00 1,200 0.165
A 4.3 06431 Wall Handrail 20.00 4.80 76.80 96 8.00 160 12.80 256 0.035
A-6.0 06221 Wood Base 3-1/2" 60.00 1.49 44.80 90 1.80 119 3.47 208 0.029
07000 WATERPRF & INSUL
Concrete Walls & Footings
A-1.0 07211 Dow Blueboard - 2" 630.00 0.47 44.80 294 1.21 839 1.80 1,133 0.156
A-1.0 07160 Damproofing 630.00 0.75 473 0.065
Partition Type MP2 - Exterior
A-1.1 07210 R-19 Fiberglass Unfaced 6" 371.25 0.35 136 0.77 285 0.039
Partition Type MP2 - Exterior
A-1.1 07210 R-19 Fiberglass Unfaced 6" 66.00 0.35 24 0.77 51 0.007
Partition Type MP2 - Exterior
A-1.2 07210 R-19 Fiberglass Unfaced 6" 363.00 0.35 133 0.77 279 0.038
Partition Type MP2 - Exterior
A-1.2 07210 R-19 Fiberglass Unfaced 6" 115.50 0.35 42 0.77 89 0.012
Partition Type MP2 - Exterior
A-1.2 07210 R-19 Fiberglass Unfaced 6" 214.50 0.35 79 0.77 165 0.023
Partition Type MP2 - Exterior
A-1.2 07210 R-19 Fiberglass Unfaced 6" 148.50 0.35 55 0.77 114 0.016
Partition Type MP2 - Exterior
A-1.1 07210 R-19 Fiberglass Unfaced 6" 222.75 0.35 82 0.77 171 0.024
Partition Type MP2 - Exterior
A-1.1 07210 R-19 Fiberglass Unfaced 6" 231.00 0.35 85 0.77 177 0.024
Partition Type MP4- Exterior
A-1.2 07210 R-19 Fiberglass Unfaced 6" 272.25 0.35 100 0.77 209 0.029
Partition Type MP5 - Exterior
A-1.1 07210 R-19 Fiberglass Unfaced 6" 156.75 0.35 58 0.77 120 0.017
A-1.1 07210 R-19 Fiberglass Unfaced 6" 360.00 0.35 132 0.77 276 0.038
A-1.2 07210 R-19 Fiberglass Unfaced 6" 360.00 0.35 132 0.77 276 0.038
A-6.0 07210 R-38 Fiberglass Unfaced 12" ???? 1,600.00 0.75 1,224 1.27 2,024 0.279
07192 Tyvek 9'x195' HouseWrap 1755sf 2,800.00 0.18 89.60 502 0.14 392 0.32 894 0.123
07212 Exterior Siding
A-3.0 07215 Hardi-Plank Siding - 6.25" 945.00 1.52 89.60 1,434 1.85 1,748 3.37 3,182 0.439
A-3.0 07215 Hardi-Plank Siding - 6.25" 790.00 1.82 89.60 1,434 1.85 1,462 3.67 2,895 0.399
A-3.1 07215 Hardi-Plank Siding - 6.25" 70.00 2.56 89.60 179 1.85 130 4.41 309 0.043
A-3.1 07215 Hardi-Plank Siding - 6.25" 515.00 1.39 89.60 717 1.85 953 3.24 1,670 0.230
07215 5/4" x 6" Trim - Corner Bds 45.00 2.24 89.60 101 3.45 155 5.69 256 0.035
07215 5/4" x 8" Trim - Frieze Bd 25.00 2.24 89.60 56 5.00 125 7.24 181 0.025
07215 12" Soffit Bd w/ Vent 25.00 4.48 89.60 112 2.25 56 6.73 168 0.023
07215 1x8 Trim - Fascia Bd 25.00 2.24 89.60 56 4.25 106 6.49 162 0.022
07215 5/4" x 6" Trim - Corner Bds 125.00 2.24 89.60 280 3.45 431 5.69 711 0.098
07215 5/4" x 6" Trim - Corner Bds 21.00 2.24 89.60 47 3.45 72 5.69 119 0.016
07215 5/4" x 8" Trim - Frieze Bd 45.00 2.24 89.60 101 5.00 225 7.24 326 0.045
07215 5/4" x 8" Trim - Frieze Bd 24.00 2.24 89.60 54 5.00 120 7.24 174 0.024
07215 5/4" x 8" Trim - Frieze Bd 75.00 2.24 89.60 168 5.00 375 7.24 543 0.075
07215 1x8 Trim - Fascia Bd 45.00 2.24 89.60 101 4.25 191 6.49 292 0.040
07215 1x8 Trim - Fascia Bd 24.00 2.24 89.60 54 4.25 102 6.49 156 0.021
07215 1x8 Trim - Fascia Bd 75.00 4.25 319 4.25 319 0.044
07215 12" Soffit Bd w/ Vent 45.00 4.48 89.60 202 2.25 101 6.73 303 0.042
07215 12" Soffit Bd w/ Vent 24.00 4.48 89.60 108 2.25 54 6.73 162 0.022
07215 12" Soffit Bd w/ Vent 75.00 4.48 89.60 336 2.25 169 6.73 505 0.070
07215 1x8 Trim - Rake Bd 60.00 2.24 89.60 134 5.00 300 7.24 434 0.060
07215 5/4" x 6" Trim - Corner Bds 60.00 2.24 89.60 134 3.45 207 5.69 341 0.047
07215 5/4" x 6" Trim - Wdw & Dr Trim 95.00 2.24 89.60 213 3.45 328 5.69 541 0.075
07215 5/4" x 6" Trim - Wdw & Dr Trim 215.00 2.24 89.60 482 3.45 742 5.69 1,223 0.169
07215 5/4" x 6" Trim - Wdw & Dr Trim 60.00 2.24 89.60 134 3.45 207 5.69 341 0.047
07215 5/4" x 6" Trim - Wdw & Dr Trim 230.00 2.24 89.60 515 3.45 794 5.69 1,309 0.180
07215 1x8 Trim - Rake Bd 110.00 2.24 89.60 246 5.00 550 7.24 796 0.110
07300 Roofing
A-1.4 07310 Arch Roof Shingle 30 yr-Mat & Labor 4.00 153.60 153.60 614 125.00 575 297.35 1,189 0.164
A-1.4 07310 Arch Roof Shingle 30 yr-Mat & Labor 4.00 153.60 153.60 614 125.00 575 297.35 1,189 0.164
A-1.4 07310 Arch Roof Shingle 30 yr-Mat & Labor 7.00 153.60 153.60 1,075 125.00 1,006 297.35 2,081 0.287
A-1.4 07310 Arch Roof Shingle 30 yr-Mat & Labor 10.00 153.60 153.60 1,536 125.00 1,438 297.35 2,974 0.410
A-1.4 07520 Single Ply Membrane Roof Budgt 200.00 5.00 1,000 0.138
07620 Misc. Flashing Allowance 1.00 358.40 44.80 358 250.00 250 608.40 608 0.084
07711 Ice and Water Shield 250.00 1.16 76.80 291 40.00 333 2.50 624 0.086
07711 Roll-Vent Ridge Vent 50' 85.00 1.05 44.80 90 105.00 179 3.15 268 0.037
07621 Alum. Gutters & Downspouts 235.00 3.50 823 0.113
07711 15# Felt Paper 30.00 20.48 76.80 614 5.00 150 25.48 764 0.105
07310 Cap Shingles 85.00 2.99 44.80 254 1.75 149 4.74 403 0.056
07900 Caulking/Sealants
07910 Caulking Material Budget 1.00 750.00 750 750.00 750 0.103
07920 Fire Stopping Sub Budget 1.00 1,500.00 1,500 0.207
08010 HM & Alum Drs & Frames
A-1.1 08051 HM Dr & Frame Budget - D6 1.00 115.20 76.80 115 300.00 300 415.20 415 0.057
A-1.1 08051 HM Dr & Frame Budget - D8 1.00 230.40 76.80 230 600.00 600 830.40 830 0.115
A-1.1 08051 HM Dr & Frame Budget - D10 3.00 115.20 76.80 346 350.00 1,050 465.20 1,396 0.192
A-1.2 08051 HM Dr & Frame Budget - D11 1.00 115.20 76.80 115 350.00 350 465.20 465 0.064
A-1.1 08120 Alum Dr & Frame Budget - D1 1.00 2,500.00 2,500 0.345
A-1.2 08051 HM Dr & Frame Budget - D10 1.00 115.20 76.80 115 350.00 350 465.20 465 0.064
08200 Wd Drs & Frames
A-1.1 08201 Wd Dr & Frame Budget - D2 4.00 115.20 76.80 461 400.00 1,600 515.20 2,061 0.284
A-1.1 08201 Wd Dr & Frame Budget - D3 3.00 115.20 76.80 346 400.00 1,200 515.20 1,546 0.213
A-1.1 08201 Wd Dr & Frame Budget - D4 1.00 115.20 76.80 115 350.00 350 465.20 465 0.064
A-1.1 08201 Wd Dr & Frame Budget - D5 2.00 115.20 76.80 230 350.00 700 465.20 930 0.128
A-1.2 08201 Wd Dr & Frame Budget - D7 1.00 230.40 76.80 230 800.00 800 1,030.40 1,030 0.142
A-1.1 08201 Wd Dr & Frame Budget - D9 1.00 230.40 76.80 230 700.00 700 930.40 930 0.128
A-1.2 08201 Wd Dr & Frame Budget - D2 5.00 115.20 76.80 576 400.00 2,000 515.20 2,576 0.355
A-1.4 08201 Wd Dr & Frame Budget - D3 3.00 115.20 76.80 346 400.00 1,200 515.20 1,546 0.213
A-1.2 08201 Wd Dr & Frame Budget - D4 1.00 115.20 76.80 115 350.00 350 465.20 465 0.064
A-1.2 08201 Wd Dr & Frame Budget - D5 1.00 115.20 76.80 115 350.00 350 465.20 465 0.064
08600 Windows
A-1.1 08610 Window Type W1 5.00 217.60 108.80 1,088 725.00 3,625 942.60 4,713 0.650
A-1.1 08610 Window Type W2 2.00 326.40 108.80 653 900.00 1,800 1,226.40 2,453 0.338
A-1.1 08610 Window Type W3 1.00 217.60 108.80 218 325.00 325 542.60 543 0.075
A-1.2 08610 Window Type W4 4.00 326.40 108.80 1,306 1,075.00 4,300 1,401.40 5,606 0.773
A-1.2 08610 Window Type W5 1.00 326.40 108.80 326 1,000.00 1,000 1,326.40 1,326 0.183
A-1.1 08610 Window Type W6 1.00 326.40 108.80 326 825.00 825 1,151.40 1,151 0.159
A-1.2 08610 Window Type W7 1.00 435.20 108.80 435 1,575.00 1,575 2,010.20 2,010 0.277
A-1.2 08610 Window Type W8 2.00 217.60 108.80 435 450.00 900 667.60 1,335 0.184
A-1.2 08610 Window Type W9 1.00 435.20 108.80 435 2,800.00 2,800 3,235.20 3,235 0.446
A-1.2 08610 Window Type W10 1.00 435.20 108.80 435 2,425.00 2,425 2,860.20 2,860 0.394
A-1.1 08610 Window Type W11 1.00 217.60 108.80 218 650.00 650 867.60 868 0.120
A-1.1 08610 Window Type W12 1.00 217.60 108.80 218 525.00 525 742.60 743 0.102
A-1.1 08610 Window Type W13 1.00 217.60 108.80 218 595.00 595 812.60 813 0.112
A-1.1 08610 Window Type W14 1.00 217.60 108.80 218 375.00 375 592.60 593 0.082
A-1.1 08610 Window Type W15 1.00 326.40 108.80 326 1,250.00 1,250 1,576.40 1,576 0.217
A-1.1 08610 Window Type W16 1.00 217.60 108.80 218 395.00 395 612.60 613 0.084
A-1.2 08610 Window Type W17 1.00 217.60 108.80 218 575.00 575 792.60 793 0.109
A-1.2 08610 Window Type W1 2.00 217.60 108.80 435 725.00 1,450 942.60 1,885 0.260
A-1.2 08610 Window Type W2 1.00 326.40 108.80 326 900.00 900 1,226.40 1,226 0.169
A-1.2 08610 Window Type W3 1.00 217.60 108.80 218 325.00 325 542.60 543 0.075
A-1.2 08610 Window Type W13 1.00 217.60 108.80 218 595.00 595 812.60 813 0.112
08700 Hardware
A-1.1 08710 Door Hardware Budget 19.00 44.80 44.80 851 225.00 4,275 269.80 5,126 0.707
A-1.2 08710 Door Hardware Budget 14.00 44.80 44.80 627 225.00 3,150 269.80 3,777 0.521
09000 FINISHES
Partition Type MP1
A-1.0 09261 Drywall FC Complete 5/8" @ walls 206.25 11.00 52 1.40 288 0.040
A-1.0 09250 Stud Labor - 4" @ 16" 25 ga 25.00 3.63 108.80 91 3.63 91 0.013
A-1.0 09250 Track 4" 25 Ga. 50.00 76.80 0.33 18 0.36 18 0.003
A-1.0 09250 Stud Matls - 4" 25 Ga. 156.75 0.33 57 0.36 57 0.008
Partition Type MP1
A-1.0 09261 Drywall FC Complete 5/8" @ walls 16.50 11.00 4 1.40 23 0.003
A-1.0 09250 Stud Labor - 4" @ 16" 25 ga 2.00 3.63 108.80 7 3.63 7 0.001
A-1.0 09250 Track 4" 25 Ga. 4.00 76.80 0.33 1 0.36 1 0.000
A-1.0 09261 Drywall FC Complete 5/8" @ walls 16.50 11.00 4 1.40 23 0.003
A-1.0 09250 Stud Matls - 4" 25 Ga. 16.50 0.33 6 0.36 6 0.001
Partition Type MP1
A-1.1 09261 Drywall FC Complete 5/8" @ walls 1,485.00 11.00 374 1.40 2,076 0.286
A-1.1 09250 Stud Labor - 4" @ 16" 25 ga 195.00 3.63 108.80 707 3.63 707 0.098
A-1.1 09250 Track 4" 25 Ga. 396.00 76.80 0.33 144 0.36 144 0.020
A-1.1 09261 Drywall FC Complete 5/8" @ walls 1,485.00 11.00 374 1.40 2,076 0.286
A-1.1 09250 Stud Matls - 4" 25 Ga. 1,361.25 0.33 494 0.36 494 0.068
Partition Type MP1
A-1.2 09261 Drywall FC Complete 5/8" @ walls 1,287.00 11.00 324 1.40 1,799 0.248
A-1.2 09250 Stud Labor - 4" @ 16" 25 ga 177.00 3.63 108.80 642 3.63 642 0.089
A-1.2 09250 Track 4" 25 Ga. 312.00 20.00 0.33 113 0.36 113 0.016
A-1.2 09261 Drywall FC Complete 5/8" @ walls 1,287.00 11.00 324 1.40 1,799 0.248
A-1.2 09250 Stud Matls - 4" 25 Ga. 1,212.75 0.33 440 0.36 440 0.061
Partition Type MP2
A-1.2 09261 Drywall FC Complete 5/8" @ walls 107.25 11.00 27 1.40 150 0.021
A-1.2 09250 Studs Labor - 6" @ 16" 25 ga 22.00 3.63 108.80 80 3.63 80 0.011
A-1.2 09250 Track 6" 25 Ga. 26.00 0.22 6 0.24 6 0.001
A-1.2 09261 Drywall FC Complete 5/8" @ walls 107.25 11.00 27 1.40 150 0.021
A-1.2 09250 Stud Matls - 4" 25 Ga. 82.50 0.33 30 0.36 30 0.004
Partition Type MP2
A-1.2 09261 Drywall FC Complete 5/8" @ walls 140.25 11.00 35 1.40 196 0.027
A-1.2 09250 Studs Labor - 6" @ 16" 25 ga 22.00 3.63 108.80 80 3.63 80 0.011
A-1.2 09250 Track 6" 25 Ga. 44.00 0.22 10 0.24 10 0.001
A-1.2 09261 Drywall FC Complete 5/8" @ walls 140.25 11.00 35 1.40 196 0.027
A-1.2 09250 Stud Matls - 4" 25 Ga. 125.00 0.33 45 0.36 45 0.006
Partition Type MP2 - Exterior
A-1.1 09261 Drywall FC Complete 5/8" @ walls 371.25 11.00 94 1.40 519 0.072
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 45.00 5.44 108.80 245 5.44 245 0.034
A-1.1 09250 Track 6" 18 Ga. 90.00 1.16 112 1.24 112 0.015
A-1.1 09250 Stud Matls - 6" 16 Ga. 280.50 1.35 417 1.49 417 0.057
Partition Type MP2 - Exterior
A-1.1 09261 Drywall FC Complete 5/8" @ walls 66.00 11.00 17 1.40 92 0.013
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 8.00 3.84 76.80 31 3.84 31 0.004
A-1.1 09250 Track 6" 18 Ga. 16.00 1.16 20 1.24 20 0.003
A-1.1 09250 Stud Matls - 6" 16 Ga. 49.50 1.35 74 1.49 74 0.010
Partition Type MP2 - Exterior
A-1.2 09261 Drywall FC Complete 5/8" @ walls 363.00 11.00 92 1.40 507 0.070
A-1.2 09250 Stud Labor - 6" @ 16" 18 ga 44.00 3.84 76.80 169 3.84 169 0.023
A-1.2 09250 Track 6" 18 Ga. 88.00 1.16 109 1.24 109 0.015
A-1.2 09250 Stud Matls - 6" 16 Ga. 308.00 1.35 457 1.49 457 0.063
Partition Type MP2 - Exterior
A-1.2 09261 Drywall FC Complete 5/8" @ walls 115.50 11.00 29 1.40 161 0.022
A-1.2 09250 Stud Labor - 6" @ 16" 18 ga 14.00 3.84 76.80 54 3.84 54 0.007
A-1.2 09250 Track 6" 18 Ga. 28.00 1.16 35 1.24 35 0.005
A-1.2 09250 Stud Matls - 6" 16 Ga. 105.00 1.35 156 1.49 156 0.022
Partition Type MP2 - Exterior
A-1.2 09261 Drywall FC Complete 5/8" @ walls 214.50 11.00 54 1.40 300 0.041
A-1.2 09250 Stud Labor - 6" @ 16" 18 ga 26.00 3.84 76.80 100 3.84 100 0.014
A-1.2 09250 Track 6" 18 Ga. 52.00 1.16 65 1.24 65 0.009
A-1.2 09250 Stud Matls - 6" 16 Ga. 186.00 1.35 276 1.49 276 0.038
Partition Type MP2 - Exterior
A-1.2 09261 Drywall FC Complete 5/8" @ walls 148.50 11.00 37 1.40 208 0.029
A-1.2 09250 Stud Labor - 6" @ 16" 18 ga 18.00 3.84 76.80 69 3.84 69 0.010
A-1.2 09250 Track 6" 18 Ga. 36.00 1.16 45 1.24 45 0.006
A-1.2 09250 Stud Matls - 6" 16 Ga. 130.00 1.35 193 1.49 193 0.027
Partition Type MP2 - Exterior
A-1.1 09261 Drywall FC Complete 5/8" @ walls 222.75 11.00 56 1.40 311 0.043
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 27.00 3.84 76.80 104 3.84 104 0.014
A-1.1 09250 Track 6" 18 Ga. 54.00 1.16 67 1.24 67 0.009
A-1.1 09250 Stud Matls - 6" 16 Ga. 192.00 1.35 285 1.49 285 0.039
Partition Type MP2 - Exterior
A-1.0 09261 Drywall FC Complete 5/8" @ walls 360.00 11.00 91 1.40 503 0.069
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 28.00 3.84 76.80 108 3.84 108 0.015
A-1.1 09250 Track 6" 18 Ga. 56.00 1.16 70 1.24 70 0.010
A-1.1 09250 Stud Matls - 6" 16 Ga. 200.00 1.35 297 1.49 297 0.041
Partition Type MP3
A-1.0 09261 Drywall FC Complete 5/8" @ walls 41.25 11.00 10 1.40 58 0.008
A-1.0 09250 Stud Labor - 4" @ 16" 25 ga 5.00 3.63 108.80 18 3.63 18 0.003
A-1.0 09250 Track 4" 25 Ga. 10.00 76.80 0.33 4 0.36 4 0.001
A-1.0 09261 Drywall FC Complete 5/8" @ walls 41.25 11.00 10 1.40 58 0.008
A-1.0 09250 Stud Matls - 4" 25 Ga. 33.00 0.33 12 0.36 12 0.002
Partition Type MP3
A-1.0 09261 Drywall FC Complete 5/8" @ walls 239.25 11.00 60 1.40 334 0.046
A-1.0 09250 Stud Labor - 4" @ 16" 25 ga 29.00 3.63 108.80 105 3.63 105 0.015
A-1.0 09250 Track 4" 25 Ga. 58.00 76.80 0.33 21 0.36 21 0.003
A-1.0 09261 Drywall FC Complete 5/8" @ walls 239.25 11.00 60 1.40 334 0.046
A-1.0 09250 Stud Matls - 4" 25 Ga. 280.50 0.33 102 0.36 102 0.014
Partition Type MP3
A-1.1 09261 Drywall FC Complete 5/8" @ walls 404.25 11.00 102 1.40 565 0.078
A-1.1 09250 Stud Labor - 4" @ 16" 25 ga 49.00 3.63 108.80 178 3.63 178 0.025
A-1.1 09250 Track 4" 25 Ga. 98.00 76.80 0.33 36 0.36 36 0.005
A-1.1 09261 Drywall FC Complete 5/8" @ walls 404.25 11.00 102 1.40 565 0.078
A-1.1 09250 Stud Matls - 4" 25 Ga. 379.50 0.33 138 0.36 138 0.019
Partition Type MP3
A-1.2 09261 Drywall FC Complete 5/8" @ walls 231.00 11.00 58 1.40 323 0.045
A-1.2 09250 Stud Labor - 4" @ 16" 25 ga 36.00 3.63 108.80 131 3.63 131 0.018
A-1.2 09250 Track 4" 25 Ga. 56.00 20.00 0.33 20 0.36 20 0.003
A-1.2 09261 Drywall FC Complete 5/8" @ walls 231.00 11.00 58 1.40 323 0.045
A-1.2 09250 Stud Matls - 4" 25 Ga. 222.75 0.33 81 0.36 81 0.011
Partition Type MP4
A-1.1 09261 Drywall FC Complete 5/8" @ walls 264.00 11.00 67 1.40 369 0.051
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 32.00 3.84 76.80 123 3.84 123 0.017
A-1.1 09250 Track 4" 25 Ga. 64.00 76.80 0.33 23 0.36 23 0.003
A-1.1 09261 Drywall FC Complete 5/8" @ walls 264.00 11.00 67 1.40 369 0.051
A-1.1 09250 Stud Matls - 6" 16 Ga. 218.00 1.35 324 1.49 324 0.045
Partition Type MP4
A-1.1 09261 Drywall FC Complete 5/8" @ walls 66.00 11.00 17 1.40 92 0.013
A-1.1 09250 Stud Labor - 6" @ 16" 18 ga 8.00 3.84 76.80 31 3.84 31 0.004
A-1.1 09250 Track 4" 25 Ga. 16.00 76.80 0.33 6 0.36 6 0.001
A-1.1 09261 Drywall FC Complete 5/8" @ walls 66.00 11.00 17 1.40 92 0.013
A-1.1 09250 Stud Matls - 6" 16 Ga. 73.00 1.35 108 1.49 108 0.015
Partition Type MP4
A-1.2 09261 Drywall FC Complete 5/8" @ walls 33.00 11.00 8 1.40 46 0.006
A-1.2 09250 Stud Labor - 4" @ 16" 25 ga 4.00 3.63 108.80 15 3.63 15 0.002
A-1.2 09250 Track 4" 25 Ga. 8.00 20.00 0.33 3 0.36 3 0.000
A-1.2 09261 Drywall FC Complete 5/8" @ walls 33.00 11.00 8 1.40 46 0.006
A-1.2 09250 Stud Matls - 6" 25 Ga. 37.00 0.89 36 0.98 36 0.005
Partition Type MP4- Exterior
A-1.2 09261 Drywall FC Complete 5/8" @ walls 272.25 11.00 69 1.40 381 0.052
A-1.2 09250 Stud Labor - 6" @ 16" 18 ga 33.00 3.84 76.80 127 3.84 127 0.017
A-1.2 09250 Track 6" 18 Ga. 66.00 1.16 82 1.24 82 0.011
A-1.2 09250 Stud Matls - 6" 16 Ga. 234.00 1.35 347 1.49 347 0.048
Partition Type MP5 - Exterior
A-1.1 09261 Drywall FC Complete 5/8" @ walls 156.75 11.00 40 1.40 219 0.030
A-1.1 09261 Drywall FC Complete 5/8" @ walls 110.00 11.00 28 1.40 154 0.021
A-1.0 09261 Drywall FC Complete 5/8" @ walls 360.00 11.00 91 1.40 503 0.069
A-6.0 09261 Drywall FC Complete 5/8" @ Ceilings ??? 500.00 11.43 125 1.40 700 0.097
A-6.0 09261 Drywall FC Complete 5/8" @ Ceilings ??? 1,600.00 11.43 400 1.40 2,240 0.309
A-6.0 09261 Drywall FC Complete 5/8" @ Ceilings ??? 1,600.00 11.43 400 1.40 2,240 0.309
A-6.0 09310 Ceramic Tile Budget 476.00 10.00 4,760 0.656
A-6.0 09310 Ceramic Tile Budget 222.00 10.00 2,220 0.306
A-6.0 09310 Ceramic Tile Base 140.00 5.00 700 0.097
A-6.0 09310 Ceramic Tile Base 85.00 5.00 425 0.059
09560 Wood Flooring
09561 Red Oak #1 Grd Straight 2.25" 250.00 5.00 1,250 0.172
09570 Sub - Floor finishing 250.00 1.84 459 0.063
09600 Flooring & Carpet
A-6.0 09660 Vinyl Floor - Budget 346.00 2.20 761 0.105
A-6.0 09660 Vinyl Base - Budget 108.00 1.65 178 0.025
A-6.0 09690 Carpeting Budget 963.00 3.91 3,766 0.519
A-6.0 09660 Vinyl Floor - Budget 215.00 2.20 473 0.065
A-6.0 09660 Vinyl Floor - Budget 161.00 2.20 354 0.049
A-6.0 09660 Vinyl Base - Budget 20.00 1.65 33 0.005
A-6.0 09660 Vinyl Base - Budget 63.00 1.65 104 0.014
A-6.0 09660 Rubber Stair Treads & Risers 14.00 50.00 700 0.097
A-6.0 09660 Rubber Stair Treads & Risers 13.00 50.00 650 0.090
A-6.0 09660 Rubber Stair Treads & Risers 27.00 50.00 1,350 0.186
A-6.0 09690 Carpeting Budget 649.00 3.91 2,538 0.350
A-6.0 09690 Walk-off Mat 1.00 500.00 500 0.069
A-6.0 09690 Carpet Base 340.00 3.00 1,122 3.30 1,122 0.155
A-6.0 09690 Carpet Base 241.00 3.00 795 3.30 795 0.110
09900 Painting
Partition Type MP1
A-1.0 09920 Walls - 3 Coats 206.25 0.45 89.60 92 0.25 54 0.71 147 0.020
Partition Type MP1
A-1.0 09920 Walls - 3 Coats 16.50 0.45 89.60 7 0.25 4 0.71 12 0.002
A-1.0 09920 Walls - 3 Coats 16.50 0.45 89.60 7 0.25 4 0.71 12 0.002
Partition Type MP1
A-1.1 09920 Walls - 3 Coats 1,485.00 0.45 89.60 665 0.25 390 0.71 1,055 0.146
A-1.1 09920 Walls - 3 Coats 1,485.00 0.45 89.60 665 0.25 390 0.71 1,055 0.146
Partition Type MP1
A-1.2 09920 Walls - 3 Coats 1,287.00 0.45 89.60 577 0.25 338 0.71 914 0.126
A-1.2 09920 Walls - 3 Coats 1,287.00 0.45 89.60 577 0.25 338 0.71 914 0.126
Partition Type MP2
A-1.2 09920 Walls - 3 Coats 107.25 0.45 89.60 48 0.25 28 0.71 76 0.011
A-1.2 09920 Walls - 3 Coats 107.25 0.45 89.60 48 0.25 28 0.71 76 0.011
Partition Type MP2
A-1.2 09920 Walls - 3 Coats 140.25 0.45 89.60 63 0.25 37 0.71 100 0.014
A-1.2 09920 Walls - 3 Coats 140.25 0.45 89.60 63 0.25 37 0.71 100 0.014
Partition Type MP2 - Exterior
A-1.1 09920 Walls - 3 Coats 371.25 0.45 89.60 166 0.25 97 0.71 264 0.036
Partition Type MP2 - Exterior
A-1.1 09920 Walls - 3 Coats 66.00 0.45 89.60 30 0.25 17 0.71 47 0.006
Partition Type MP2 - Exterior
A-1.2 09920 Walls - 3 Coats 363.00 0.45 89.60 163 0.25 95 0.71 258 0.036
Partition Type MP2 - Exterior
A-1.2 09920 Walls - 3 Coats 115.50 0.45 89.60 52 0.25 30 0.71 82 0.011
Partition Type MP2 - Exterior
A-1.2 09920 Walls - 3 Coats 214.50 0.45 89.60 96 0.25 56 0.71 152 0.021
Partition Type MP2 - Exterior
A-1.2 09920 Walls - 3 Coats 148.50 0.45 89.60 67 0.25 39 0.71 106 0.015
Partition Type MP2 - Exterior
A-1.1 09920 Walls - 3 Coats 222.75 0.45 89.60 100 0.25 58 0.71 158 0.022
Partition Type MP2 - Exterior
A-1.1 09920 Walls - 3 Coats 360.00 0.45 89.60 161 0.25 95 0.71 256 0.035
Partition Type MP3
A-1.0 09920 Walls - 3 Coats 41.25 0.45 89.60 18 0.25 11 0.71 29 0.004
A-1.0 09920 Walls - 3 Coats 41.25 0.45 89.60 18 0.25 11 0.71 29 0.004
Partition Type MP3
A-1.0 09920 Walls - 3 Coats 239.25 0.45 89.60 107 0.25 63 0.71 170 0.023
A-1.0 09920 Walls - 3 Coats 239.25 0.45 89.60 107 0.25 63 0.71 170 0.023
Partition Type MP3
A-1.1 09920 Walls - 3 Coats 404.25 0.45 89.60 181 0.25 106 0.71 287 0.040
A-1.1 09920 Walls - 3 Coats 404.25 0.45 89.60 181 0.25 106 0.71 287 0.040
Partition Type MP3
A-1.2 09920 Walls - 3 Coats 231.00 0.45 89.60 103 0.25 61 0.71 164 0.023
A-1.2 09920 Walls - 3 Coats 231.00 0.45 89.60 103 0.25 61 0.71 164 0.023
Partition Type MP4
A-1.1 09920 Walls - 3 Coats 264.00 0.45 89.60 118 0.25 69 0.71 188 0.026
A-1.1 09920 Walls - 3 Coats 264.00 0.45 89.60 118 0.25 69 0.71 188 0.026
Partition Type MP4
A-1.1 09920 Walls - 3 Coats 66.00 0.45 89.60 30 0.25 17 0.71 47 0.006
A-1.1 09920 Walls - 3 Coats 66.00 0.45 89.60 30 0.25 17 0.71 47 0.006
Partition Type MP4
A-1.2 09920 Walls - 3 Coats 33.00 0.45 89.60 15 0.25 9 0.71 23 0.003
A-1.2 09920 Walls - 3 Coats 33.00 0.45 89.60 15 0.25 9 0.71 23 0.003
Partition Type MP4- Exterior
A-1.2 09920 Walls - 3 Coats 272.25 0.45 89.60 122 0.25 71 0.71 193 0.027
Partition Type MP5 - Exterior
A-1.1 09920 Walls - 3 Coats 156.75 0.45 89.60 70 0.25 41 0.71 111 0.015
A-1.1 09920 Walls - 3 Coats 110.00 0.45 89.60 49 0.25 29 0.71 78 0.011
A-1.2 09920 Walls - 3 Coats 360.00 0.45 89.60 161 0.25 95 0.71 256 0.035
A-6.0 09920 Ceilings - 3 Coats 500.00 0.46 44.80 229 0.25 131 0.72 360 0.050
A-6.0 09920 Ceilings - 3 Coats 1,600.00 0.46 44.80 731 0.25 420 0.72 1,151 0.159
A-6.0 09920 Ceilings - 3 Coats 1,600.00 0.46 44.80 731 0.25 420 0.72 1,151 0.159
A-6.0 09970 Wallcovering 225.00 20.00 225 2.25 506 0.070
A-6.0 09970 Wallcovering 225.00 20.00 225 2.25 506 0.070
A-6.0 09920 Int. Stair, Balustrate & Railing Finishing / Flight 2.00 537.60 44.80 1,075 100.00 200 637.60 1,275 0.176
A-6.0 09920 Int. Stair, Balustrate & Railing Finishing / Flight 2.00 537.60 44.80 1,075 100.00 200 637.60 1,275 0.176
10000 SPECIALTIES
N/A 10522 Fire Extinguisher w/Cab.Budget 1.00 44.80 44.80 45 300.00 300 344.80 345 0.048
N/A 10522 Fire Extinguisher w/Cab.Budget 2.00 44.80 44.80 90 300.00 600 344.80 690 0.095
N/A 10522 Fire Extinguisher w/Cab.Budget 2.00 44.80 44.80 90 300.00 600 344.80 690 0.095
10800 Bathroom Accessories
A-1.1 10820 Handicap Mirror 16"w x 30"h 1.00 89.60 44.80 90 95.00 95 184.60 185 0.025
A-1.1 10820 42" Grab Bar 1-1/2" dia 1.00 44.80 44.80 45 55.00 55 99.80 100 0.014
A-1.1 10820 36" Grab Bar 1-1/2" dia 1.00 44.80 44.80 45 45.00 45 89.80 90 0.012
A-1.1 10820 Soap Dish 1.00 22.40 44.80 22 10.00 10 32.40 32 0.004
A-1.1 10820 Toilet Paper Holder 1.00 22.40 44.80 22 15.00 15 37.40 37 0.005
A-1.1 10820 Paper Towel Disp. Surface Mount 1.00 89.60 44.80 90 75.00 75 164.60 165 0.023
A-1.2 10820 Toilet Paper Holder 1.00 22.40 44.80 22 15.00 15 37.40 37 0.005
A-1.2 10820 Soap Dish 1.00 22.40 44.80 22 10.00 10 32.40 32 0.004
A-1.2 10820 Paper Towel Disp. Surface Mount 1.00 89.60 44.80 90 75.00 75 164.60 165 0.023
A-1.2 10820 36" Grab Bar 1-1/2" dia 1.00 44.80 44.80 45 45.00 45 89.80 90 0.012
A-1.2 10820 42" Grab Bar 1-1/2" dia 1.00 44.80 44.80 45 55.00 55 99.80 100 0.014
A-1.2 10820 Handicap Mirror 16"w x 30"h 1.00 89.60 44.80 90 95.00 95 184.60 185 0.025
11400 Appliances
A-1.2 11401 Refrigerator Allowance 1.00 76.80 76.80 77 475.00 475 551.80 552 0.076
A-1.2 11401 Hood/Exhaust Fan - Allowance 1.00 115.20 76.80 115 55.00 55 170.20 170 0.023
A-1.2 11401 Electric Range Allowance 1.00 76.80 76.80 77 350.00 350 426.80 427 0.059
12000 Cabinetry
A-1.2 12370 Base Cabinetry Allowance 8.50 42.17 89.60 358 150.00 1,275 192.17 1,633 0.225
A-1.2 12370 Wall Cabinetry Allowance 14.00 19.20 89.60 269 100.00 1,400 119.20 1,669 0.230
A-1.2 12370 Counter Top Allownance 8.50 10.54 89.60 90 20.00 170 30.54 260 0.036
14000 CONVEYING SYSTEMS
A-5.0 14200 Elevator - Schindler Quote 1.00 60,000.00 60,000 8.275
A-5.0 14200 Shaft Vent w/ Hood 1.00 307.20 76.80 307 500.00 500 807.20 807 0.111
A-5.0 14200 Elev Mech Rm Vent 1.00 76.80 76.80 77 200.00 200 276.80 277 0.038
15001 PLUMBING
A- 0.2 15210 Kitchen Sink - Rough/Vent/Fixtures 1.00 2,000.00 2,000 0.276
A- 0.2 15210 Toilet Allowance - Rough/Vent/Fixture 1.00 2,500.00 2,500 0.345
A- 0.2 15210 Lav Allowance -Rough/Vent/Fixture 1.00 2,500.00 2,500 0.345
A- 0.2 15210 Lav Allowance -Rough/Vent/Fixture 1.00 2,500.00 2,500 0.345
A- 0.2 15210 Toilet Allowance - Rough/Vent/Fixture 1.00 2,500.00 2,500 0.345
A- 0.2 15210 Slop Sink - Rough/Vent/Fixtyure 1.00 2,000.00 2,000 0.276
A- 0.2 15210 Refrigerator Feed 1.00 300.00 300 0.041
A- 0.2 15210 House Trap - Rough/Vent/Fixture 1.00 3,500.00 3,500 0.483
16000 ELECTRICAL
N/A 16001 Add Sub Panel Expansion 1.00 750.00 750 0.103
A 2.0 16001 Receptacle 5.00 95.00 475 0.066
A 2.0 16001 GFCI Receptacle 1.00 160.00 160 0.022
A 2.0 16001 Single Switch 3.00 80.00 240 0.033
A 2.0 16001 3 way switch 2.00 100.00 200 0.028
A 2.0 16001 Smoke / CO2 Detector 1.00 175.00 175 0.024
A 2.0 16001 Light Wiring 6.00 85.00 510 0.070
A 2.0 16001 Exit Sign 1.00 375.00 375 0.052
A 2.0 16001 Emergency Lighting 1.00 800.00 800 0.110
A 2.0 16001 Telephone wiring 9.00 95.00 855 0.118
A 2.0 16001 Stove Outlet 1.00 150.00 150 0.021
A 2.0 16001 Bath Exhuast Fan package 1.00 200.00 200 0.028
A 2.0 16515 Recessed Can Assembly Allowance 1.00 200.00 200 0.028
A 2.0 16515 Flourescent Lights 5.00 400.00 2,000 0.276
A 2.0 16001 Smoke / CO2 Detector 3.00 175.00 525 0.072
A 2.0 16001 Elevator Elec Allowance 1.00 1,500.00 1,500 0.207
A 2.0 16001 Receptacle 46.00 95.00 4,370 0.603
A 2.0 16001 GFCI Receptacle 3.00 160.00 480 0.066
A 2.0 16001 Single Switch 114.00 80.00 9,120 1.258
A 2.0 16001 3 way switch 2.00 100.00 200 0.028
A 2.0 16001 Light Wiring 43.00 85.00 3,655 0.504
A 2.0 16001 Exit Sign 4.00 375.00 1,500 0.207
A 2.0 16001 Emergency Lighting 4.00 800.00 3,200 0.441
A 2.0 16001 Telephone wiring 6.00 95.00 570 0.079
A 2.0 16001 Cable TV 4.00 95.00 380 0.052
A 2.0 16001 Data Feed 16.00 125.00 2,000 0.276
A 2.0 16515 Recessed Can Assembly Allowance 38.00 200.00 7,600 1.048
A 2.0 16515 Flourescent Lights 5.00 400.00 2,000 0.276
A 2.0 16001 Receptacle 42.00 95.00 3,990 0.550
A 2.0 16001 Single Switch 12.00 80.00 960 0.132
A 2.0 16001 Emergency Lighting 3.00 800.00 2,400 0.331
A 2.0 16001 Exit Sign 3.00 375.00 1,125 0.155
A 2.0 16001 Smoke / CO2 Detector 3.00 175.00 525 0.072
A 2.0 16001 Light Wiring 79.00 85.00 6,715 0.926
A 2.0 16001 Bath Exhuast Fan package 1.00 200.00 200 0.028
A 2.0 16001 Cable TV 2.00 95.00 190 0.026
A 2.0 16001 Data Feed 7.00 125.00 875 0.121
A 2.0 16515 Recessed Can Assembly Allowance 77.00 200.00 15,400 2.124
A 2.0 16515 Flourescent Lights 2.00 400.00 800 0.110
16512 Flood Lights w/ Timer 2.00 250.00 500 0.069
Estimate Totals
Description Amount Totals Hours   Rate     Cost Basis Cost per Unit   Percent of Total  
Labor 197,119 3,700.392 ch 53.362 /SF 27.19%
Material 131,332 35.553 /SF 18.11%
Subcontract 302,605 81.918 /SF 41.73%
Equipment 8,475 59.900 ch 2.294 /SF 1.17%
Other 12,305 3.331 /SF 1.70%
651,836 651,836 176.458 /SF 89.90 89.90%
State Sales Tax 5,105 8.125 % C 1.382 /SF 0.70%
5,105 656,941 177.840 /SF 0.70 90.60%
Permits 3,625 0.500 % T 0.981 /SF 0.50%
3,625 660,566 178.821 /SF 0.50 91.10%
Overhead & Profit 58,007 8.000 % T 15.703 /SF 8.00%
58,007 718,573 194.524 /SF 8.00 99.10%
Contigency 6,518 1.000 % C 1.765 /SF 0.90%
6,518 725,091 196.289 /SF 0.90 100.00%
Total   725,091             196.289 /SF