|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| FIELD OPERATING COSTS |
(Page 2) |
|
|
|
124,537 |
59 |
| SITEWORK/DEMOLITION |
(Page 3) |
|
|
|
49,610 |
83 |
| LANDSCAPING |
(Page 4) |
|
|
|
13,832 |
78 |
| CONCRETE |
(Page 5) |
|
|
|
21,120 |
58 |
| MASONRY |
(Page 6) |
|
|
|
67,034 |
63 |
| STEEL |
(Page 7) |
|
|
|
17,793 |
00 |
| Fasteners/Nails |
(Page 8) |
|
|
|
3,843 |
16 |
| Rough-Framing |
(Page 9) |
|
|
|
31,958 |
54 |
| Finish Carpentry |
(Page 10) |
|
|
|
20,637 |
72 |
| WATERPRF & INSUL |
(Page 11) |
|
|
|
7,368 |
61 |
| Exterior Siding |
(Page 12) |
|
|
|
19,131 |
35 |
| Roofing |
(Page 13) |
|
|
|
13,105 |
17 |
| Caulking/Sealants |
(Page 14) |
|
|
|
2,472 |
73 |
| HM & Alum Drs & Frames |
(Page 15) |
|
|
|
6,672 |
64 |
| Wd Drs & Frames |
(Page 16) |
|
|
|
13,204 |
23 |
| Windows |
(Page 17) |
|
|
|
39,230 |
06 |
| Hardware |
(Page 18) |
|
|
|
9,784 |
50 |
| FINISHES |
(Page 19) |
|
|
|
41,836 |
50 |
| Wood Flooring |
(Page 20) |
|
|
|
1,876 |
50 |
| Flooring & Carpet |
(Page 21) |
|
|
|
14,649 |
01 |
| Painting |
(Page 22) |
|
|
|
15,819 |
85 |
| SPECIALTIES |
(Page 23) |
|
|
|
1,894 |
70 |
| Bathroom Accessories |
(Page 24) |
|
|
|
1,337 |
76 |
| Appliances |
(Page 25) |
|
|
|
1,262 |
53 |
| Cabinetry |
(Page 26) |
|
|
|
3,914 |
40 |
| CONVEYING SYSTEMS |
(Page 27) |
|
|
|
67,130 |
75 |
| PLUMBING |
(Page 28) |
|
|
|
19,562 |
05 |
| ELECTRICAL |
(Page 29) |
|
|
|
85,577 |
62 |
|
Subtotal |
|
|
|
716,200 |
00 |
| State Sales Tax |
8.125% |
|
|
|
5,105 |
00 |
| Permits |
0.500% |
|
|
|
3,625 |
00 |
| Estimate Total |
|
|
|
|
724,930 |
00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| FIELD OPERATING COSTS |
|
|
|
|
|
|
| Management Labor |
|
|
|
|
|
|
| 1 |
Superintendent - Full time |
32 |
wk |
2,637.58 |
84,402 |
56 |
| 2 |
Project Manager - 16hrs/wk |
32 |
wk |
879.19 |
28,134 |
08 |
| Field Office |
|
|
|
|
|
|
| 3 |
Trailer Rental |
8 |
mth |
439.60 |
3,516 |
80 |
| 4 |
Trailer Mob/Demob |
1 |
ls |
549.50 |
549 |
50 |
| Temp Toilet |
|
|
|
|
|
|
| 5 |
Portable Toilets |
8 |
mth |
93.41 |
747 |
28 |
| Temp Storage Rental |
|
|
|
|
|
|
| 6 |
Temp Storage Trailer |
6 |
mth |
98.91 |
593 |
46 |
| First Aid |
|
|
|
|
|
|
| 7 |
First Aid Supplies |
8 |
mth |
27.47 |
219 |
76 |
| Tools & Equip Purchases |
|
|
|
|
|
|
| 8 |
Small Tools & Equipment |
1 |
ls |
329.70 |
329 |
70 |
| Site Engineering |
|
|
|
|
|
|
| 9 |
Layout (With Surveyor) |
1 |
ls |
1,648.49 |
1,648 |
49 |
| Contruction Aids |
|
|
|
|
|
|
| 10 |
Staging |
1 |
ls |
2,747.47 |
2,747 |
47 |
| Final Cleanup |
|
|
|
|
|
|
| 11 |
Final Cleanup |
1 |
ls |
1,648.49 |
1,648 |
49 |
| Forwarded to totals page 1 |
|
|
|
|
124,537 |
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| SITEWORK/DEMOLITION |
|
|
|
|
|
|
| Misc Equip |
|
|
|
|
|
|
| 12 |
Dumpster Expense |
15 |
ea |
851.72 |
12,775 |
80 |
| Demo Doors & Windows |
|
|
|
|
|
|
| 13 |
Demo Door & Frame |
10 |
ea |
42.20 |
422 |
01 |
| 14 |
Demo Windows |
23 |
ea |
84.40 |
1,941 |
25 |
| Demo Plumbg |
|
|
|
|
|
|
| 15 |
Demo Toilets |
2 |
ea |
42.21 |
84 |
41 |
| 16 |
Demo Lavatories |
2 |
ea |
42.20 |
84 |
40 |
| Demo Walls |
|
|
|
|
|
|
| 17 |
Demo Sheetrock Walls |
720 |
sf |
0.48 |
344 |
36 |
| 18 |
Demo Exterior 2x6 Walls ( North Elev) |
432 |
sf |
2.99 |
1,291 |
35 |
| 19 |
Demo Exterior 2x6 Walls ( South Elev) |
392 |
sf |
2.99 |
1,171 |
80 |
| 20 |
Demo Exterior 2x6 Walls ( West Elev) |
144 |
sf |
2.99 |
430 |
45 |
| 21 |
Demo Exterior 2x6 Walls ( East Elev) |
160 |
sf |
2.99 |
478 |
27 |
| 22 |
Demo Exterior 2x6 Walls ( West Elev) |
104 |
sf |
2.99 |
310 |
89 |
| 23 |
Demo Exterior 2x6 Walls ( East Elev) |
144 |
sf |
2.99 |
430 |
45 |
| 24 |
Demo Interior 2x4 Walls |
1,220 |
sf |
2.82 |
3,443 |
62 |
| 25 |
Temporary Support (North Elev) |
27 |
lf |
18.01 |
486 |
19 |
| 26 |
Temporary Support (South Elev) |
27 |
lf |
18.00 |
485 |
88 |
| 27 |
Temp. Protection (North Elev) |
270 |
sf |
0.61 |
164 |
60 |
| 28 |
Temp. Protection (South Elev) |
270 |
sf |
0.61 |
164 |
59 |
| 29 |
Temp. Protection (East Elev) |
250 |
sf |
0.61 |
152 |
40 |
| 30 |
Temp. Protection (West Elev) |
400 |
sf |
0.61 |
243 |
84 |
| 31 |
Temp. Protection (East Elev) |
250 |
sf |
0.61 |
152 |
40 |
| Demo Flooring |
|
|
|
|
|
|
| 32 |
Demo Floor Finishes |
3,200 |
sf |
1.20 |
3,826 |
24 |
| Demo Ceilings |
|
|
|
|
|
|
| 33 |
Demo Ceilings |
3,200 |
sf |
0.84 |
2,700 |
88 |
| Demo Stairs |
|
|
|
|
|
|
| 34 |
Remove Existing Stair assembly |
2 |
Flr |
478.28 |
956 |
56 |
| Demo Roofing/Canopies |
|
|
|
|
|
|
| 35 |
Demo Canopy complete |
2 |
ls |
956.56 |
1,913 |
12 |
| 36 |
Demo Roofing - Shingles |
27 |
sq |
70.86 |
1,913 |
13 |
| Site Preparation |
|
|
|
|
|
|
| 37 |
Site Prep - Clear shurbs & Dispose |
1 |
ls |
879.19 |
879 |
19 |
| Excavation Work |
|
|
|
|
|
|
| 38 |
Foundation Excavation Budget |
2 |
ls |
439.60 |
879 |
20 |
| 39 |
Foundation Excavation Budget |
1 |
ls |
2,637.60 |
2,637 |
60 |
| 40 |
Hauling exrtra soil away Budget |
425 |
cyds |
5.49 |
2,333 |
25 |
| 41 |
French Drain @ Foundation Budget |
125 |
lf |
16.04 |
2,005 |
05 |
| Rough Grade |
|
|
|
|
|
|
| 42 |
Rough Grade |
1 |
ls |
439.60 |
439 |
60 |
| Fine Grade |
|
|
|
|
|
|
| 43 |
Fine Grade |
30 |
cy |
49.45 |
1,483 |
64 |
| Backfill Foundation |
|
|
|
|
|
|
| 44 |
Stone Delivered Price |
7 |
cy |
69.78 |
488 |
43 |
| 45 |
Backfill Foundation |
1 |
ls |
549.50 |
549 |
50 |
| Pavement Markings |
|
|
|
|
|
|
| 46 |
Pavement Markings - Allowance |
1 |
ls |
824.24 |
824 |
24 |
| Wheel Stops |
|
|
|
|
|
|
| 47 |
Concrete Wheel Bumpers |
7 |
ea |
103.18 |
722 |
24 |
| Forwarded to totals page 1 |
|
|
|
|
49,610 |
83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| LANDSCAPING |
|
|
|
|
|
|
| Walkways |
|
|
|
|
|
|
| 48 |
Brick Walk |
465 |
sf |
10.99 |
5,110 |
35 |
| Seeding |
|
|
|
|
|
|
| 49 |
Reseeding Disturbed Areas |
3,000 |
sf |
0.16 |
480 |
00 |
| Trees, Shrubs & Groundcvr |
|
|
|
|
|
|
| 50 |
Landscaping allowance |
1 |
ls |
8,242.43 |
8,242 |
43 |
| Forwarded to totals page 1 |
|
|
|
|
13,832 |
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| CONCRETE |
|
|
|
|
|
|
| Concrete Reinforcement |
|
|
|
|
|
|
| 51 |
Wire mesh @ SOG |
500 |
sf |
0.55 |
275 |
00 |
| Footing Rebar - Cont |
|
|
|
|
|
|
| 52 |
Footing Cont Rebar #5 |
1,015 |
lf |
1.62 |
1,641 |
82 |
| Footing Rebar - Pier |
|
|
|
|
|
|
| 53 |
Footing Pier Rebar #5 |
20 |
lf |
1.62 |
32 |
35 |
| Wall Rebar |
|
|
|
|
|
|
| 54 |
Wall Rebar #5 |
400 |
lf |
1.55 |
621 |
34 |
| 55 |
Wall Rebar #5 |
1,885 |
lf |
1.56 |
2,945 |
41 |
| Doweling |
|
|
|
|
|
|
| 56 |
Misc Wall Dowels |
1 |
ls |
503.81 |
503 |
81 |
| Spread Ftg Conc |
|
|
|
|
|
|
| 57 |
Spread Footing Conc 3000 psi |
0 |
cy |
114.77 |
38 |
22 |
| S.O.G. Concrete |
|
|
|
|
|
|
| 58 |
S.O.G. Conc 3000 psi w/Sub Lab @ 5" thk |
11 |
cy |
224.74 |
2,472 |
14 |
| Footing Concrete |
|
|
|
|
|
|
| 59 |
Footing Conc 3000 psi |
12 |
cy |
114.84 |
1,412 |
11 |
| 60 |
Footing Conc 3000psi w/Sub Lab |
2 |
cy |
224.76 |
399 |
63 |
| 61 |
Conc Footing Labor - Sub |
12 |
cy |
109.90 |
1,351 |
33 |
| Wall Concrete |
|
|
|
|
|
|
| 62 |
Wall Conc 3000 psi |
30 |
cy |
114.84 |
3,429 |
12 |
| 63 |
Wall Conc 3000 psi w/Sub Labor |
6 |
cy |
444.54 |
2,716 |
58 |
| 64 |
Conc Wall Labor - Sub |
30 |
cy |
109.90 |
3,281 |
72 |
| Forwarded to totals page 1 |
|
|
|
|
21,120 |
58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| MASONRY |
|
|
|
|
|
|
| Concrete Masonry Unit |
|
|
|
|
|
|
| 65 |
Concrete Block 8" |
488 |
sf |
8.39 |
4,093 |
10 |
| 66 |
Concrete Block 4" |
420 |
sf |
7.15 |
3,003 |
00 |
| 67 |
Concrete Block 10" |
327 |
sf |
10.99 |
3,593 |
73 |
| Stone Veneer |
|
|
|
|
|
|
| 68 |
Stone Veneer Budget - include wall assembly |
1,876 |
sf |
28.57 |
53,597 |
32 |
| Fireplace |
|
|
|
|
|
|
| 69 |
Pre-Fab. Fireplace & Chimney Budget |
1 |
ea |
2,747.48 |
2,747 |
48 |
| Forwarded to totals page 1 |
|
|
|
|
67,034 |
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| STEEL |
|
|
|
|
|
|
| Col Anchor Bolts |
|
|
|
|
|
|
| 70 |
Anchor Bolts |
31 |
ea |
2.20 |
68 |
20 |
| Beams |
|
|
|
|
|
|
| 71 |
Steel Beams w8x24 |
80 |
lf |
53.11 |
4,222 |
09 |
| 72 |
Steel Beams w10x22 |
12 |
lf |
37.54 |
450 |
52 |
| 73 |
Steel Beams w 8x10 |
6 |
lf |
24.62 |
147 |
74 |
| 74 |
1/2" x 9" Stl Pl w/ holes - flich plate |
121 |
lf |
36.18 |
4,377 |
64 |
| 75 |
1/4" Steel Dunnage Plates |
8 |
ea |
10.99 |
87 |
92 |
| Columns |
|
|
|
|
|
|
| 76 |
Lally Column 3 1/2"x9' |
1 |
ea |
111.88 |
111 |
88 |
| 77 |
Lally Column 3 1/2"x9' |
4 |
ea |
27.48 |
109 |
92 |
| 78 |
HSS 4x4x5/16" |
64 |
lf |
26.05 |
1,667 |
23 |
| Misc. Metals |
|
|
|
|
|
|
| 79 |
Steel Pit Ladder |
1 |
ea |
553.46 |
553 |
46 |
| 80 |
5/8" x 8" Through Bolts |
120 |
ea |
11.51 |
1,380 |
60 |
| 81 |
Misc Welding Labor w/ misc. accessories |
14 |
ea |
329.70 |
4,615 |
80 |
| Forwarded to totals page 1 |
|
|
|
|
17,793 |
00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Fasteners/Nails |
|
|
|
|
|
|
| Fasteners |
|
|
|
|
|
|
| 82 |
Fastners & Misc Allowance |
1 |
ls |
2,747.48 |
2,747 |
48 |
| Construction Adhesive |
|
|
|
|
|
|
| 83 |
Adhesive Exterior 1 lb tube |
2,317 |
sf |
0.12 |
271 |
44 |
| Hangers |
|
|
|
|
|
|
| 84 |
Hanger/Anchorage Allowance |
1 |
ls |
824.24 |
824 |
24 |
| Forwarded to totals page 1 |
|
|
|
|
3,843 |
16 |
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Rough-Framing |
|
|
|
|
|
|
| Ceiling Joists |
|
|
|
|
|
|
| 85 |
Ceiling Joist 2x6x12 |
16 |
ea |
29.77 |
476 |
32 |
| Floor Framing |
|
|
|
|
|
|
| 86 |
Floor Frame 2x6x8 |
12 |
ea |
27.29 |
327 |
51 |
| 87 |
Floor Frame 2x6x10 |
12 |
ea |
28.33 |
339 |
98 |
| 88 |
Floor Frame 2x8x8 |
25 |
ea |
27.82 |
695 |
39 |
| 89 |
Floor Frame 2x8x12 |
82 |
ea |
30.93 |
2,535 |
87 |
| 90 |
Floor Frame 2x10x12 |
20 |
ea |
36.41 |
728 |
13 |
| 91 |
Floor Frame 2x10x14 |
25 |
ea |
38.72 |
967 |
91 |
| Subfloor |
|
|
|
|
|
|
| 92 |
Subfloor T&G Fir Ply 3/4" w/Labor |
1,591 |
sf |
2.57 |
4,085 |
03 |
| Columns |
|
|
|
|
|
|
| 93 |
4x4x8 King Post |
2 |
ea |
61.86 |
123 |
71 |
| 94 |
4x6x8 King Post |
2 |
ea |
69.01 |
138 |
02 |
| Common Rafters |
|
|
|
|
|
|
| 95 |
Roof Rafter 2x6x8 |
50 |
ea |
49.57 |
2,478 |
28 |
| 96 |
Roof Rafter 2x6x14 |
4 |
ea |
52.97 |
211 |
87 |
| 97 |
Roof Rafter 2x8x8 |
23 |
ea |
50.09 |
1,152 |
08 |
| 98 |
Roof Rafter 2x8x10 |
20 |
ea |
51.76 |
1,035 |
20 |
| 99 |
Roof Rafter 2x8x12 |
3 |
ea |
53.20 |
159 |
59 |
| 100 |
Roof Rafter 2x8x14 |
26 |
ea |
54.65 |
1,420 |
84 |
| 101 |
Roof Rafter 2x10x14 |
14 |
ea |
60.99 |
853 |
85 |
| Wood Sill |
|
|
|
|
|
|
| 102 |
Sill Treated 2x6x12 |
12 |
ea |
59.05 |
684 |
03 |
| 103 |
Sill sealer 40LF 1/4 x 5-1/2lf |
139 |
lf |
0.24 |
33 |
60 |
| Headers/Girders/Ridges |
|
|
|
|
|
|
| 104 |
Header 2x8x8 |
1 |
ea |
50.07 |
50 |
07 |
| 105 |
Header 2x8x12 |
2 |
ea |
75.49 |
150 |
97 |
| 106 |
Header 2x8x18 |
2 |
ea |
150.95 |
301 |
89 |
| 107 |
Header 2x10x8 |
7 |
ea |
54.01 |
378 |
05 |
| 108 |
Header 2x10x10 |
2 |
ea |
56.39 |
112 |
77 |
| 109 |
Header 2x10x12 |
14 |
ea |
80.95 |
1,133 |
34 |
| 110 |
Header 2x10x16 |
2 |
ea |
91.06 |
182 |
11 |
| 111 |
Header 2x12x10 |
1 |
ea |
63.59 |
63 |
59 |
| LVL |
|
|
|
|
|
|
| 112 |
LVL 7" x 1.75" x 8' |
3 |
ea |
70.92 |
212 |
77 |
| 113 |
LVL 7" x 1.75" x 9' |
6 |
ea |
74.22 |
445 |
30 |
| 114 |
LVL 7" x 1.75" x 14' |
3 |
ea |
112.98 |
338 |
94 |
| 115 |
LVL 9.25" x 1.75" x 8' |
2 |
ea |
78.40 |
156 |
79 |
| 116 |
LVL 9.25" x 1.75" x 9' |
6 |
ea |
82.63 |
495 |
76 |
| 117 |
LVL 9.25" x 1.75" x 12' |
2 |
ea |
117.60 |
235 |
19 |
| 118 |
LVL 9.25" x 1.75" x 13' |
2 |
ea |
121.82 |
243 |
64 |
| 119 |
LVL 9.25" x 1.75" x 20' |
2 |
ea |
218.27 |
436 |
54 |
| 120 |
LVL 9.25" x 1.75" x 23' |
2 |
ea |
230.96 |
461 |
91 |
| 121 |
LVL 9.25" x 1.75" x 24' |
3 |
ea |
235.19 |
705 |
57 |
| 122 |
LVL 9.25" x 1.75" x 25' |
2 |
ea |
239.42 |
478 |
84 |
| Exterior Wall Sheathing |
|
|
|
|
|
|
| 123 |
Wall Sheathing 1/2" CDX PlyFir |
2,072 |
sf |
2.00 |
4,145 |
25 |
| Roof Sheathing |
|
|
|
|
|
|
| 124 |
Roof Sheath 1/2" Cdx w/Labor |
1,275 |
sf |
2.18 |
2,782 |
04 |
| Forwarded to totals page 1 |
|
|
|
|
31,958 |
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Finish Carpentry |
|
|
|
|
|
|
| Interior Trim |
|
|
|
|
|
|
| 125 |
Wood Base 3-1/2" |
60 |
lf |
3.82 |
229 |
14 |
| 126 |
Dr Casing 3-1/2" |
1,138 |
lf |
4.64 |
5,279 |
75 |
| 127 |
Wdw Casing 3-1/2" |
726 |
lf |
4.64 |
3,368 |
28 |
| Closet Shelving |
|
|
|
|
|
|
| 128 |
Closet Fit-out Budget |
25 |
lft |
27.40 |
671 |
39 |
| Stairs & Railings |
|
|
|
|
|
|
| 129 |
East Stair Allowance |
1 |
ls |
2,197.98 |
2,197 |
98 |
| 130 |
Railing Balustrade |
51 |
lf |
82.42 |
4,203 |
42 |
| 131 |
Wall Handrail |
16 |
lf |
14.07 |
225 |
05 |
| 132 |
Wall Handrail |
36 |
lf |
14.07 |
506 |
35 |
| 133 |
East Stairs Allowance |
1 |
ls |
1,978.18 |
1,978 |
18 |
| 134 |
Basement Stairs Allowance |
1 |
ls |
1,978.18 |
1,978 |
18 |
| Forwarded to totals page 1 |
|
|
|
|
20,637 |
72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| WATERPRF & INSUL |
|
|
|
|
|
|
| Foundation Damproofing |
|
|
|
|
|
|
| 135 |
Damproofing |
630 |
sf |
0.82 |
516 |
60 |
| Vapor Retarder |
|
|
|
|
|
|
| 136 |
Tyvek 9'x195' HouseWrap 1755sf |
2,800 |
sf |
0.35 |
971 |
43 |
| Insulation |
|
|
|
|
|
|
| 137 |
R-19 Fiberglass Unfaced 6" |
2,882 |
sf |
0.84 |
2,417 |
58 |
| 138 |
R-38 Fiberglass Unfaced 12" ???? |
1,600 |
sf |
1.39 |
2,218 |
24 |
| Board Insulation |
|
|
|
|
|
|
| 139 |
Dow Blueboard - 2" |
630 |
sf |
1.98 |
1,244 |
76 |
| Forwarded to totals page 1 |
|
|
|
|
7,368 |
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Exterior Siding |
|
|
|
|
|
|
| Hardi-Plank Siding & Trim |
|
|
|
|
|
|
| 140 |
Hardi-Plank Siding - 6.25" |
2,320 |
sf |
3.81 |
8,845 |
33 |
| 141 |
5/4" x 6" Trim - Corner Bds |
251 |
lf |
6.25 |
1,569 |
19 |
| 142 |
5/4" x 6" Trim - Wdw & Dr Trim |
600 |
lf |
6.25 |
3,751 |
05 |
| 143 |
5/4" x 8" Trim - Frieze Bd |
169 |
lf |
7.95 |
1,343 |
85 |
| 144 |
1x8 Trim - Rake Bd |
170 |
lf |
7.95 |
1,351 |
80 |
| 145 |
1x8 Trim - Fascia Bd |
94 |
lft |
7.13 |
670 |
38 |
| 146 |
1x8 Trim - Fascia Bd |
75 |
lft |
4.67 |
350 |
25 |
| 147 |
12" Soffit Bd w/ Vent |
169 |
lft |
7.39 |
1,249 |
50 |
| Forwarded to totals page 1 |
|
|
|
|
19,131 |
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Roofing |
|
|
|
|
|
|
| Roof Shingles |
|
|
|
|
|
|
| 148 |
Arch Roof Shingle 30 yr-Mat & Labor |
25 |
sq |
326.78 |
8,169 |
62 |
| 149 |
Cap Shingles |
85 |
lft |
5.20 |
442 |
23 |
| Membrane Roofing |
|
|
|
|
|
|
| 150 |
Single Ply Membrane Roof Budgt |
200 |
sf |
5.50 |
1,099 |
00 |
| Flashings |
|
|
|
|
|
|
| 151 |
Misc. Flashing Allowance |
1 |
ls |
668.67 |
668 |
67 |
| Gutters and Downspouts |
|
|
|
|
|
|
| 152 |
Alum. Gutters & Downspouts |
235 |
lf |
3.85 |
904 |
75 |
| Roof Accessories |
|
|
|
|
|
|
| 153 |
Ice and Water Shield |
250 |
lf |
2.74 |
686 |
04 |
| 154 |
Roll-Vent Ridge Vent 50' |
85 |
lf |
3.47 |
294 |
64 |
| 155 |
15# Felt Paper |
30 |
sq |
28.01 |
840 |
22 |
| Forwarded to totals page 1 |
|
|
|
|
13,105 |
17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Caulking/Sealants |
|
|
|
|
|
|
| Caulking |
|
|
|
|
|
|
| 156 |
Caulking Material Budget |
1 |
ls |
824.24 |
824 |
24 |
| Sealant |
|
|
|
|
|
|
| 157 |
Fire Stopping Sub Budget |
1 |
ls |
1,648.49 |
1,648 |
49 |
| Forwarded to totals page 1 |
|
|
|
|
2,472 |
73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| HM & Alum Drs & Frames |
|
|
|
|
|
|
| H.M. Doors & Frames |
|
|
|
|
|
|
| 158 |
HM Dr & Frame Budget - D6 |
1 |
ea |
456.29 |
456 |
29 |
| 159 |
HM Dr & Frame Budget - D8 |
1 |
ea |
912.61 |
912 |
61 |
| 160 |
HM Dr & Frame Budget - D10 |
4 |
ea |
511.25 |
2,045 |
01 |
| 161 |
HM Dr & Frame Budget - D11 |
1 |
ea |
511.25 |
511 |
25 |
| Aluminum Drs & Frames |
|
|
|
|
|
|
| 162 |
Alum Dr & Frame Budget - D1 |
1 |
ea |
2,747.48 |
2,747 |
48 |
| Forwarded to totals page 1 |
|
|
|
|
6,672 |
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Wd Drs & Frames |
|
|
|
|
|
|
| Wood Doors |
|
|
|
|
|
|
| 163 |
Wd Dr & Frame Budget - D2 |
9 |
ea |
566.20 |
5,095 |
83 |
| 164 |
Wd Dr & Frame Budget - D3 |
6 |
ea |
566.21 |
3,397 |
23 |
| 165 |
Wd Dr & Frame Budget - D4 |
2 |
ea |
511.26 |
1,022 |
51 |
| 166 |
Wd Dr & Frame Budget - D5 |
3 |
ea |
511.25 |
1,533 |
76 |
| 167 |
Wd Dr & Frame Budget - D7 |
1 |
ea |
1,132.40 |
1,132 |
40 |
| 168 |
Wd Dr & Frame Budget - D9 |
1 |
ea |
1,022.50 |
1,022 |
50 |
| Forwarded to totals page 1 |
|
|
|
|
13,204 |
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Windows |
|
|
|
|
|
|
| Wood Windows |
|
|
|
|
|
|
| 169 |
Window Type W1 |
7 |
ea |
1,035.91 |
7,251 |
38 |
| 170 |
Window Type W2 |
3 |
ea |
1,347.80 |
4,043 |
40 |
| 171 |
Window Type W3 |
2 |
ea |
596.31 |
1,192 |
62 |
| 172 |
Window Type W4 |
4 |
ea |
1,540.13 |
6,160 |
53 |
| 173 |
Window Type W5 |
1 |
ea |
1,457.70 |
1,457 |
70 |
| 174 |
Window Type W6 |
1 |
ea |
1,265.37 |
1,265 |
37 |
| 175 |
Window Type W7 |
1 |
ea |
2,209.20 |
2,209 |
20 |
| 176 |
Window Type W8 |
2 |
ea |
733.69 |
1,467 |
38 |
| 177 |
Window Type W9 |
1 |
ea |
3,555.45 |
3,555 |
45 |
| 178 |
Window Type W10 |
1 |
ea |
3,143.33 |
3,143 |
33 |
| 179 |
Window Type W11 |
1 |
ea |
953.49 |
953 |
49 |
| 180 |
Window Type W12 |
1 |
ea |
816.11 |
816 |
11 |
| 181 |
Window Type W13 |
2 |
ea |
893.05 |
1,786 |
09 |
| 182 |
Window Type W14 |
1 |
ea |
651.25 |
651 |
25 |
| 183 |
Window Type W15 |
1 |
ea |
1,732.46 |
1,732 |
46 |
| 184 |
Window Type W16 |
1 |
ea |
673.23 |
673 |
23 |
| 185 |
Window Type W17 |
1 |
ea |
871.07 |
871 |
07 |
| Forwarded to totals page 1 |
|
|
|
|
39,230 |
06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Hardware |
|
|
|
|
|
|
| Finish Hardware |
|
|
|
|
|
|
| 186 |
Door Hardware Budget |
33 |
ea |
296.50 |
9,784 |
50 |
| Forwarded to totals page 1 |
|
|
|
|
9,784 |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| FINISHES |
|
|
|
|
|
|
| Metal Studs |
|
|
|
|
|
|
| 187 |
Track 4" 25 Ga. |
696 |
lf |
0.40 |
275 |
62 |
| 188 |
Track 4" 25 Ga. |
376 |
lf |
0.40 |
148 |
90 |
| 189 |
Track 6" 18 Ga. |
486 |
lf |
1.36 |
660 |
43 |
| 190 |
Track 6" 25 Ga. |
70 |
lf |
0.26 |
17 |
98 |
| 191 |
Stud Matls - 4" 25 Ga. |
3,871 |
lf |
0.40 |
1,532 |
72 |
| 192 |
Stud Labor - 4" @ 16" 25 ga |
522 |
lf |
3.99 |
2,080 |
52 |
| 193 |
Stud Matls - 6" 16 Ga. |
1,976 |
lf |
1.63 |
3,216 |
93 |
| 194 |
Stud Matls - 6" 25 Ga. |
37 |
lf |
1.08 |
39 |
89 |
| 195 |
Studs Labor - 6" @ 16" 25 ga |
44 |
lf |
3.99 |
175 |
36 |
| 196 |
Stud Labor - 6" @ 16" 18 ga |
45 |
lf |
5.98 |
269 |
03 |
| 197 |
Stud Labor - 6" @ 16" 18 ga |
238 |
lf |
4.22 |
1,004 |
39 |
| Drywall |
|
|
|
|
|
|
| 198 |
Drywall FC Complete 5/8" @ walls |
11,596 |
sf |
1.54 |
17,815 |
71 |
| 199 |
Drywall FC Complete 5/8" @ Ceilings ??? |
3,700 |
sf |
1.54 |
5,692 |
75 |
| Ceramic Tile Work |
|
|
|
|
|
|
| 200 |
Ceramic Tile Budget |
698 |
sf |
10.99 |
7,671 |
02 |
| 201 |
Ceramic Tile Base |
225 |
lf |
5.49 |
1,235 |
25 |
| Forwarded to totals page 1 |
|
|
|
|
41,836 |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Wood Flooring |
|
|
|
|
|
|
| Oak Floors |
|
|
|
|
|
|
| 202 |
Red Oak #1 Grd Straight 2.25" |
250 |
sf |
5.49 |
1,372 |
50 |
| Wood Floor Finishing |
|
|
|
|
|
|
| 203 |
Sub - Floor finishing |
250 |
sf |
2.02 |
504 |
00 |
| Forwarded to totals page 1 |
|
|
|
|
1,876 |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Flooring & Carpet |
|
|
|
|
|
|
| Resil Flooring |
|
|
|
|
|
|
| 204 |
Vinyl Base - Budget |
191 |
lf |
1.82 |
346 |
67 |
| 205 |
Vinyl Floor - Budget |
722 |
sf |
2.42 |
1,747 |
24 |
| 206 |
Rubber Stair Treads & Risers |
54 |
ea |
54.95 |
2,967 |
30 |
| Carpet |
|
|
|
|
|
|
| 207 |
Carpeting Budget |
1,612 |
sf |
4.30 |
6,929 |
27 |
| 208 |
Carpet Base |
581 |
lf |
3.63 |
2,109 |
03 |
| 209 |
Walk-off Mat |
1 |
ea |
549.50 |
549 |
50 |
| Forwarded to totals page 1 |
|
|
|
|
14,649 |
01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Painting |
|
|
|
|
|
|
| Interior Painting |
|
|
|
|
|
|
| 210 |
Int. Stair, Balustrate & Railing Finishing / Flight |
4 |
ea |
700.66 |
2,802 |
64 |
| 211 |
Walls - 3 Coats |
11,596 |
sf |
0.78 |
8,996 |
95 |
| 212 |
Ceilings - 3 Coats |
3,700 |
sf |
0.79 |
2,907 |
63 |
| Wallcovering |
|
|
|
|
|
|
| 213 |
Wallcovering |
450 |
sf |
2.47 |
1,112 |
63 |
| Forwarded to totals page 1 |
|
|
|
|
15,819 |
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| SPECIALTIES |
|
|
|
|
|
|
| Fire Extinguishers |
|
|
|
|
|
|
| 214 |
Fire Extinguisher w/Cab.Budget |
5 |
ea |
378.94 |
1,894 |
70 |
| Forwarded to totals page 1 |
|
|
|
|
1,894 |
70 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Bathroom Accessories |
|
|
|
|
|
|
| Bath Accessories |
|
|
|
|
|
|
| 215 |
Toilet Paper Holder |
2 |
ea |
41.11 |
82 |
22 |
| 216 |
Soap Dish |
2 |
ea |
35.61 |
71 |
22 |
| 217 |
Paper Towel Disp. Surface Mount |
2 |
ea |
180.90 |
361 |
80 |
| 218 |
36" Grab Bar 1-1/2" dia |
2 |
ea |
98.70 |
197 |
40 |
| 219 |
42" Grab Bar 1-1/2" dia |
2 |
ea |
109.68 |
219 |
36 |
| 220 |
Handicap Mirror 16"w x 30"h |
2 |
ea |
202.88 |
405 |
76 |
| Forwarded to totals page 1 |
|
|
|
|
1,337 |
76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Appliances |
|
|
|
|
|
|
| Appliances/General |
|
|
|
|
|
|
| 221 |
Refrigerator Allowance |
1 |
ea |
606.43 |
606 |
43 |
| 222 |
Hood/Exhaust Fan - Allowance |
1 |
ea |
187.05 |
187 |
05 |
| 223 |
Electric Range Allowance |
1 |
ea |
469.05 |
469 |
05 |
| Forwarded to totals page 1 |
|
|
|
|
1,262 |
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| Cabinetry |
|
|
|
|
|
|
| Kitchen Cabinets |
|
|
|
|
|
|
| 224 |
Wall Cabinetry Allowance |
14 |
lft |
131.00 |
1,833 |
99 |
| 225 |
Base Cabinetry Allowance |
9 |
lft |
211.19 |
1,795 |
11 |
| 226 |
Counter Top Allownance |
9 |
lft |
33.56 |
285 |
30 |
| Forwarded to totals page 1 |
|
|
|
|
3,914 |
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| CONVEYING SYSTEMS |
|
|
|
|
|
|
| Elevator w/ Misc Accesories |
|
|
|
|
|
|
| 227 |
Shaft Vent w/ Hood |
1 |
ea |
887.11 |
887 |
11 |
| 228 |
Elev Mech Rm Vent |
1 |
ea |
304.20 |
304 |
20 |
| 229 |
Elevator - Schindler Quote |
1 |
ls |
65,939.44 |
65,939 |
44 |
| Forwarded to totals page 1 |
|
|
|
|
67,130 |
75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| PLUMBING |
|
|
|
|
|
|
| Plumbing Budget |
|
|
|
|
|
|
| 230 |
Slop Sink - Rough/Vent/Fixtyure |
1 |
ea |
2,197.98 |
2,197 |
98 |
| 231 |
Kitchen Sink - Rough/Vent/Fixtures |
1 |
ea |
2,197.99 |
2,197 |
99 |
| 232 |
Refrigerator Feed |
1 |
ea |
329.69 |
329 |
69 |
| 233 |
Lav Allowance -Rough/Vent/Fixture |
2 |
ea |
2,747.48 |
5,494 |
96 |
| 234 |
Toilet Allowance - Rough/Vent/Fixture |
2 |
ea |
2,747.48 |
5,494 |
96 |
| 235 |
House Trap - Rough/Vent/Fixture |
1 |
ea |
3,846.47 |
3,846 |
47 |
| Forwarded to totals page 1 |
|
|
|
|
19,562 |
05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description |
Quantity |
Unit |
Price |
Amount |
|
|
|
|
|
|
Dollars |
Cents |
| ELECTRICAL |
|
|
|
|
|
|
| Electric Budget |
|
|
|
|
|
|
| 236 |
Add Sub Panel Expansion |
1 |
ea |
824.24 |
824 |
24 |
| 237 |
Receptacle |
93 |
ea |
104.40 |
9,709 |
20 |
| 238 |
GFCI Receptacle |
4 |
ea |
175.84 |
703 |
36 |
| 239 |
Single Switch |
129 |
ea |
87.92 |
11,341 |
68 |
| 240 |
3 way switch |
4 |
ea |
109.90 |
439 |
60 |
| 241 |
Smoke / CO2 Detector |
7 |
ea |
192.32 |
1,346 |
24 |
| 242 |
Light Wiring |
128 |
ea |
93.41 |
11,956 |
48 |
| 243 |
Exit Sign |
8 |
ea |
412.12 |
3,296 |
96 |
| 244 |
Emergency Lighting |
8 |
ea |
879.19 |
7,033 |
52 |
| 245 |
Telephone wiring |
15 |
ea |
104.40 |
1,566 |
00 |
| 246 |
Stove Outlet |
1 |
ea |
164.84 |
164 |
84 |
| 247 |
Bath Exhuast Fan package |
2 |
ea |
219.80 |
439 |
60 |
| 248 |
Elevator Elec Allowance |
1 |
ea |
1,648.49 |
1,648 |
49 |
| 249 |
Cable TV |
6 |
ea |
104.40 |
626 |
40 |
| 250 |
Data Feed |
23 |
ea |
137.37 |
3,159 |
51 |
| Exterior Lighting Fixture |
|
|
|
|
|
|
| 251 |
Flood Lights w/ Timer |
2 |
ea |
274.75 |
549 |
50 |
| Interior Lighting Fixture |
|
|
|
|
|
|
| 252 |
Recessed Can Assembly Allowance |
116 |
ea |
219.80 |
25,496 |
80 |
| 253 |
Flourescent Lights |
12 |
ea |
439.60 |
5,275 |
20 |
| Forwarded to totals page 1 |
|
|
|
|
85,577 |
62 |