Simpson Estimating Services Sample Residential Cost Report

 


On Time and On Call Estimating, when you require it, when you want it, delivered to you when you need it!

 


Sample Residential Report



This example contains only plan takeoff line items. No soft costs are included. No overhead or profit is included in this representation of a labor and material report. All labor costs shown in this report are based on open shop wages. This report was generated for a client in the mid west. It is a single story condominium quad building bordering a golf course.  A four unit building with common party walls; each with a different facade and floor plan. This building retails for 1.4 million, with options available capable of adding another $350,000.00.  Simpson Estimating can deliver any report based on prevailing wage or union shop rates specific to your geographical location. And, any wage rate can be easily substituted in a report to reflect your specific company wage requirements. Call us today! Increase your business and enjoy increased profits by outsourcing some or all of your bidding to Robert Simpson Estimator. 

 

Residential Sample Labor & Material Detail Report

Four Unit Quad Condominiums - Residential

Qty CSI Number Description Unit Bare Mat. Bare Labor Bare Equip. Total
  01 11 1020 0010 Contingency for estimate  between design phase and working drawing phase, 12%   32,208.16 15,685.41   47,893.57
0.000 01 11 1020 0000 Professional Estimating Services Ea. 0.00 0.00  

3650.00

99.780 03 22 0550 0500 Welded wire fabric, sheets, 4 x 4 - W1.4 x W1.4 (10 x 10) 31 lb. per C.S.F., A185 C.S.F. 1,370.50 1,184.67 0.00 2,555.17
8.500 03 30 5340 3920 Structural concrete, in place, continuous strip footing, 18" wide x 9" deep, reinforced, includes forms(4 uses), and finishing C.Y. 857.48 488.10 4.02 1,349.61
53.000 03 30 5340 3940 Structural concrete, in place, continuous strip footing, 24" x 12", reinforced, includes forms(4 uses), and finishing C.Y. 4,976.49 2,220.91 18.10 7,215.50
8,778.000 03 30 5340 4760 Structural concrete, in place, Column footings, reinforced S.F. 7,901.60 3,201.51 68.12 11,171.23
8.600 03 30 5340 5900 Structural concrete, in place, pile cap, square or rectangular, under 5 C.Y., includes forms(4 uses), reinforcing steel, and finishing C.Y. 1,007.71 360.37 2.60 1,370.69
2,306.000 04 22 1016 2100 Concrete masonry unit (CMU), bond beam, normal weight, 2000 psi, 8" x 8" x 16", includes mortar, grout and 2-#5 horizontal reinforcing bars, excludes scaffolding and vertical reinforcing L.F. 6,746.25 6,137.83 0.00 12,884.08
5,857.000 04 22 1016 2150 Concrete masonry unit (CMU), bond beam, normal weight, 2000 psi, 12" x 8" x 16", includes mortar, grout and 2-#5 horizontal reinforcing bars, excludes scaffolding and vertical reinforcing L.F. 22,725.16 21,907.05 0.00 44,632.21
1,700.000 04 43 1005 0150 Manufactured stone veneer, random sizing S.F. 10,421.00 6,902.00 0.00 17,323.00
125.000 04 43 1060 2200 Marble window sill, Thassos White Cultured Marble, 1/2" radius edge, 6"x3/4" L.F. 708.10 411.28 0.00 1,119.38
112.000 05 12 2315 1000 Column, structural, concrete filled, 3-1/2" dia, lightweight pipe (lally), incl factory primer, loose plates L.F. 259.87 144.27 159.05 563.19
258.000 05 12 2375 0350 Structural steel member, 100-ton project, 1 to 2 story building, W8x21, A992 steel, shop fabricated, incl shop primer, bolted connections L.F. 4,404.58 482.50 476.50 5,363.57
900.000 06 11 1002 2050 2" x 6" SPF, rough framing trim lumber, fascias at soffit L.F. 412.06 628.56 0.00 1,040.62
492.000 06 11 1002 2100 2" x 8" SPF #2, top plates on block party walls L.F. 324.52 381.79 0.00 706.32
0.730 06 11 1018 6010 Wood framing, composite rim joists, 1-1/4" x 11-1/2" M.L.F. 1,260.42 257.75 0.00 1,518.17
8.000 06 11 1026 0405 Wood framing, partitions, standard & better lumber, 2" x 4" studs, 16" O.C., 10' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste L.F. 24.27 22.97 0.00 47.24
1,488.000 06 11 1026 0405 Wood framing, partitions, standard & better lumber, 2" x 4" studs, 16" O.C., 10' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste L.F. 4,514.83 4,272.35 0.00 8,787.18
83.000 06 11 1026 1005 Wood framing, partitions, standard & better lumber, 2" x 6" studs, 16" O.C., 10' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste L.F. 399.33 264.72 0.00 664.05
800.000 06 11 1032 4240 Wood framing, foundation sills, treated, 2" x 8" L.F. 608.38 614.59 0.00 1,222.98
800.000 06 11 1032 4280 Wood framing, edger at foundation sills, treated, 2" x 12" L.F. 1,210.56 788.42 0.00 1,998.98
900.000 06 11 1036 1120 Wood framing, soffits, 2" x 6" SPF #2 L.F. 412.06 551.74 0.00 963.79
364.000 06 11 1040 2000 Wood framing, walls, headers over openings, 2" x 6" SPF #2 L.F. 166.65 347.43 0.00 514.08
7,296.000 06 16 2610 0305 Underlayment, plywood, underlayment grade, 3/4" thick, pneumatic nailed SF Flr. 7,473.44 1,585.27 0.00 9,058.71
8,800.000 06 16 2610 0800 OSB Sheathing, 7/16", pneumatic nailed SF Flr. 2,799.81 2,185.22 0.00 4,985.02
9,373.000 06 16 2610 0800 OSB Sheathing, 7/16", pneumatic nailed SF Flr. 2,982.11 2,327.50 0.00 5,309.62
7,294.000 06 17 3310 1200 Structural Joists, fabricated "I" joists with wood flanges, plywood webs, 24" O.C., 15' to 24' span, 50 psf live load, includes bridging & blocking SF Flr. 11,716.50 1,641.44 0.00 13,357.94
7,744.000 06 17 5310 0300 Roof Trusses, fink (W) or King post type, metal plate connectors, 2'-0" O.C., 30' to 43' span SF Flr. 12,259.06 2,043.18 1,261.96 15,564.20
2,610.000 06 22 1315 0500 3-1/2" baseboard molding, stock pine, 9/16" thick L.F. 4,476.05 1,681.05 0.00 6,157.09
100.000 06 22 1345 1000 1-1/8" diameter pine closet pole L.F. 67.51 77.60 0.00 145.11
450.000 06 22 1360 1050 Soffits, exterior AC plywood, 3/8" thick S.F. 272.38 331.74 0.00 604.12
0.000 06 43 1320 1100 Stairs, box stairs, prefabricated, pine treads, no handrails, for 4' wide stairs, add Flight 25.0%      
52.000 06 43 1320 1710 Stairs, basement stairs, prefabricated, softwood, open risers, 3' wide x 8' high Riser 2,320.24 308.69 0.00 2,628.93
4.000 06 48 1610 3600 Frames, wood, interior, pine, pocket door Ea. 194.00 86.91 0.00 280.91
4,464.000 07 13 5310 3300 Elastomeric Waterproofing, bitumen modified polyurethane, 55 mils thick, fluid applied S.F. 2,320.92 1,974.52 0.00 4,295.44
4,464.000 07 21 1313 0700 Perimeter Insulation, polystyrene, expanded, 2" thick, R8 S.F. 1,835.95 1,039.22 0.00 2,875.17
15,826.000 07 21 1620 1320 Mineral fiber insulation, batts, kraft faced for walls or ceilings, 3-1/2" thick, R13 S.F. 3,684.29 1,473.72 0.00 5,158.01
9,978.000 07 21 2610 0100 Blown-in Insulation, ceilings, with open access, cellulose, 8-11/16" thick, R30 S.F. 3,716.61 1,548.59 696.86 5,962.05
9,373.000 07 26 1010 0480 Building Paper, vapor barrier, housewrap, exterior, spun bonded polypropylene, large roll S.F. 800.08 363.67 0.00 1,163.75
8.000 07 26 1010 0490 Vycor, window wrap, 6" x 75', roll,  Ea. 176.80 97.65 0.00 274.45
137.000 07 31 1310 0305 Asphalt Shingles, standard, laminated multi-layered shingles, class A, 240-260 lb/sq, pneumatic nailed Sq. 4,996.66 4,784.04 0.00 9,780.70
137.000 07 31 1310 0800 Asphalt Shingles, #15 felt underlayment Sq. 362.52 421.00 0.00 783.52
0.000 07 31 1310 1000 Asphalt Shingles, for steep roofs (7 to 12 pitch or greater), add     50.0%    
6,656.000 07 46 4610 0020 Fiber Cement Siding, lap siding, smooth texture, 5/16" thick x 6" wide S.F. 6,353.02 4,958.45 0.00 11,311.47
2,092.000 07 46 4610 0070 Fiber Cement Trim boards, Harditrim, 5/16" thick S.F. 1,444.82 860.40 0.00 2,305.22
375.000 07 46 4610 0085 Fiber Cement Siding, panel siding, v-grooved woodgrain texture, 5/16" thick S.F. 258.99 154.23 0.00 413.22
250.000 07 71 2310 0400 Aluminum downspouts, enameled, 3" x 4", .024" thick L.F. 485.00 308.46 0.00 793.46
70.000 07 71 2320 0300 Elbows, aluminum, enameled, .025" thick, 3" x 4" Ea. 173.82 120.59 0.00 294.41
485.000 07 71 2330 0400 Aluminum gutters, stock units, enameled, 5" box, .032" thick L.F. 888.21 696.27 0.00 1,584.48
485.000 07 71 2335 0020 Gutter Guards, aluminum mesh, 6" wide L.F. 139.25 150.54 0.00 289.80
250.000 07 72 2610 0450 Ridge Vents, flexible roll, excl. shingles L.F. 386.06 205.64 0.00 591.70
4.000 08 13 1320 0040 Doors, residential, steel, prehung, insulated, exterior, embossed, full panel, 3'-0" x 6'-8" Ea. 673.57 82.26 0.00 755.82
4.000 08 71 2040 0500  Lockset, Standard, Cylindrical, Lever Handled, Keyed,plus deadlock, medium, keyed Pr. 936.00 176.00 0.00 1,112.00
2.000 08 14 3320 1380 Doors, wood, residential, entrance, birch, solid core Ea. 144.34 50.00 0.00 194.34
2.000 08 71 2040 0500  Lockset, Standard, Cylindrical, Lever Handled, Keyed,plus deadlock, medium, keyed Pr. 468.00 88.00 0.00 556.00
2.000 08 14 3320 4420 Doors, wood, residential, interior, bi-passing closet, 6'-8" x 4'-0" wide, incl. hardware and frame, excl. trim Opng. 254.53 51.22 0.00 305.74
3.000 08 14 3320 4440 Doors, wood, residential, interior, bi-passing closet, 6'-8" x 5'-0" wide, incl. hardware and frame, excl. trim Opng. 419.04 83.81 0.00 502.85
1.000 08 14 3320 4460 Doors, wood, residential, interior, bi-passing closet, 6'-8" x 6'-0" wide, incl. hardware and frame, excl. trim Opng. 149.77 31.04 0.00 180.81
4.000 08 14 3320 7360 Doors, wood, residential, passage, hollow core, 1-3/8" x 6'-8" x 3'-0" wide, excl. frame Ea. 153.65 72.94 0.00 226.59
4.000 08 71 2040 0020 Lockset, Standard, non keyed, passage Ea. 172.00 74.00 0.00 246.00
3.000 08 16 1310 0040 Pre-hung doors, ext, fiberglass, 3'-0" wide x 6'-8" high Ea. 710.04 61.69 0.00 771.73
3.000 08 16 1310 0160 Door side light, ext, fiberglass, half glass low e , 1'-0"wide x 6'-8" high Ea. 682.10 0.00 0.00 682.10
3.000 08 71 2040 0500  Lockset, Standard, Cylindrical, Lever Handled, Keyed,plus deadlock, medium, keyed Pr. 702.00 132.00 0.00 834.00
1.000 08 17 2310 2270 Doors,glass,sliding, vinyl clad, 6'0" x 6'8", 1" insulated glass Ea. 1,250.00 111.00 0.00 1,361.00
7.000 08 17 2310 4400 Doors, prehung, interior, passage, solid core, 4-5/8" solid jamb, 1-3/8" x 6'-8" x 2'-6" wide Ea. 966.90 108.10 0.00 1,074.99
8.000 08 17 2310 4420 Doors, prehung, interior, passage, solid core, 4-5/8" solid jamb, 1-3/8" x 6'-8" x 2'-8" wide Ea. 1,105.02 123.54 0.00 1,228.56
29.000 08 17 2310 4440 Doors, prehung, interior, passage, solid core, 4-5/8" solid jamb, 1-3/8" x 6'-8" x 3'-0" wide Ea. 4,298.26 472.58 0.00 4,770.85
44.000 08 71 2040 0100 Lockset, Standard, non keyed, privacy Ea. 2,354.00 814.00 0.00 3,168.00
4.000 08 36 1320 0820 Doors, residential, garage, overhead, sectional, metal, deluxe, 16' x 7', incl. hardware, excl. frame Ea. 2,995.36 206.42 0.00 3,201.78
4.000 08 36 1320 4100 Doors, residential, garage, incl. remote control, for electric operator, 1/3 HP deluxe, add Ea. 1,303.68 77.60 0.00 1,381.28
4.000 08 36 1320 4600 Doors, residential, garage, for additional transmitter, add to operator Total 97.78 0.00 0.00 97.78
1.000 08 52 1050 1100 Windows, wood, double hung, vinyl clad, premium, double insulated glass, 3'-0" x 3'-6" high, incl. frame, screens and grills Ea. 198.66 15.44 0.00 214.10
6.000 08 52 1050 1400 Windows, wood, double hung, vinyl clad, premium, double insulated glass, 3'-0" x 5'-0" high, incl. frame, screens and grills Ea. 1,443.36 116.40 0.00 1,559.76
23.000 08 52 1050 1500 Windows, wood, double hung, vinyl clad, premium, double insulated glass, 3'-6" x 6'-0" high, incl. frame, screens and grills Ea. 6,425.28 446.20 0.00 6,871.48
10.000 08 52 1070 0100 Windows, wood, awning, vinyl clad, double insulated glass, 2'1" x 2'0" high, incl. frames, screens & grill Ea. 1,187.28 154.42 0.00 1,341.70
1.000 08 52 1640 1300 Windows, wood, eyebrow, vinyl clad, premium, double insulated glass, low E Ea. 768.24 31.04 0.00 799.28
96.000 08 83 1310 2010 Mirrors, stock sizes, one way transparent, bathroom, unframed, laminated, 1/4" thick S.F. 826.91 181.03 0.00 1,007.93
3.000 08 91 1910 0500 Wall louvers, aluminum, with screen, residential, new, fixed in dormers Ea. 71.00 19.32 0.00 90.33
80.000 08 95 1310 2500 Louvers, under eaves vent, aluminum  Ea. 134.71 257.63 0.00 392.35
1.000 08 95 1610 0020 Louvers, full circle, 2' diameter, aluminum Ea. 105.54 9.66 0.00 115.20
1.000 08 95 1610 0300 Louvers, triangular, 5' at base, aluminum Ea. 170.72 9.66 0.00 180.38
31,319.000 09 29 1030 2050 Gypsum wallboard, on walls, standard, taped & finished (level 4 finish), 5/8" thick S.F. 8,020.17 9,964.45 0.00 17,984.62
10,378.000 09 29 1030 3050 Gypsum wallboard, on ceilings, standard, taped & finished (level 4 finish), 5/8" thick S.F. 2,657.60 4,187.73 0.00 6,845.33
266.000 09 30 1310 1000 Ceramic tile, cove base, thin set, 6" x 4-1/4" h L.F. 606.86 513.98 0.00 1,120.84
578.000 09 30 1310 3255 Ceramic tile, floors,glazed, thin set,6" x 6", color group 1 S.F. 1,408.38 762.50 0.00 2,170.88
860.000 09 65 1610 8150 Resilient Flooring, vinyl sheet goods, backed, .080" thick S.F. 2,269.02 640.67 0.00 2,909.69
5.000 09 65 1610 8700 Resilient Flooring, adhesive cement, 1 gallon does 200-300 S.F. Gal. 64.99 0.00 0.00 64.99
530.000 09 68 1010 9101 Carpet medium quality,nylon 35 to 50oz., with 20oz. Rebond pad, Sub Contract @ $34.52 Yd. S.Y. 0.00 0.00 0.00 18,295.50
6,656.000 09 91 1362 0170 Paints & Coatings, siding, misc., mineral fiber shingles, finish coat, industrial enamel, brushwork S.F. 516.51 1,239.61 0.00 1,756.12
576.000 09 91 1362 0170 Paints & Coatings, siding, misc., mineral fiber shingles, finish coat, industrial enamel, brushwork S.F. 44.70 107.27 0.00 151.97
2,352.000 09 91 2352 7250 Paints & Coatings, misc. int., trim, wood, paint 1 coat, oil base, brushwork, under 6" wide, incl. puttying L.F. 54.75 511.04 0.00 565.80
24,481.000 09 91 2375 0220 Dry fall painting, walls, wallboard and smooth plaster, one coat, spray S.F. 759.89 1,329.81 0.00 2,089.70
1,875.000 09 91 2375 0340 Dry fall painting, walls, concrete block, one coat, spray S.F. 58.20 174.60 0.00 232.80
10,378.000 09 91 2375 0470 Dry fall painting, ceilings, wallboard and smooth plaster, one coat, spray S.F. 322.13 966.40 0.00 1,288.53
4.000 10 21 1610 4700 Shower doors, deluxe, tempered glass, chrome on brass frame, 24" w, excludes plumbing, min Ea. 834.98 86.91 0.00 921.89
4.000 10 28 1313 0300 Toilet Accessories, shower curtain rod, chrome, 1 1/4" dia x 5' Ea. 93.12 47.49 0.00 140.61
8.000 10 28 1313 4300 Toilet Accessories, robe hook, regular, single Ea. 32.90 34.45 0.00 67.36
8.000 10 28 1313 6500 Toilet Accessories, towel bar, stainless steel, 30" long Ea. 443.87 58.98 0.00 502.85
100.000 10 31 1310 0500 Fireplace, double wall chimney, all stainless steel, 7" dia, over 8' 6" high, add V.L.F. 4,190.40 469.48 0.00 4,659.88
4.000 10 31 1310 0000 Fireplace Mantles, wood, modern design Ea. 636.57 116.40 0.00 3,011.88
4.000 10 31 2310 2000 Fireplace, built-in, radiant, 36" hearth Ea. 1,676.16 474.91 0.00 2,151.07
4.000 10 55 2310 1900 Mailboxes, residential letter slot Ea. 186.24 30.88 0.00 217.12
111.000 10 56 1310 3000 Shelving, residential, vinyl covered wire, wardrobe type, 12" deep L.F. 667.55 87.86 0.00 755.41
100.000 10 57 2319 0200 Wood Shelving, pine, clear grade, no edge band, 1" x 12" L.F. 240.56 147.44 0.00 388.00
20.000 10 57 2319 1000 Wood Shelving, bookcase, clear grade pine, /SF shelf, 12" deep, shelves 12" O.C. S.F. 156.75 47.49 0.00 204.24
4.000 11 31 1313 0020 Cooking range, residential appliances, free standing, 1 oven, 30" wide, minimum Ea. 772.90 88.46 0.00 861.36
4.000 11 31 1333 2800 Dishwasher, residential appliances, built-in, 2 cycles, maximum Ea. 928.10 437.66 0.00 1,365.76
4.000 11 31 1343 3300 Garbage disposal, residential appliances, sink type, minimum Ea. 136.58 86.91 0.00 223.49
4.000 11 31 2313 6650 Washing machine, residential appliances, automatic, minimum Ea. 893.95 232.80 0.00 1,126.75
4.000 11 31 2323 3200 Dryer, residential appliances, automatic, minimum Ea. 890.85 356.96 0.00 1,247.81
4.000 11 31 2323 7450 Vent kit, residential appliances, for dryers Ea. 39.73 61.77 0.00 101.50
4.000 11 31 3313 6400 Sump pump, residential appliances, pedestal, molded PVC base, 1/3 HP Ea. 274.70 232.80 0.00 507.50
4.000 11 31 3323 6950 Water heater, residential appliances, electric, glass lined, 30 gal, maximum Ea. 1,117.44 291.78 0.00 1,409.22
192.000 12 32 1310 0700 Base Cabinets, Residential, Average Quality L.F. 25,090.56 3,338.88 0.00 28,429.44
102.000 12 32 1310 4000 Wall Cabinets, Average Quality, Residential L.F. 6,937.02 1,157.70 0.00 8,094.74
215.600 12 36 2310 0700 Counter Tops, custom, plastic laminate,  1-1/4" thick, 30" x 54", includes square backsplash L.F. 4,266.29 1,187.87 0.00 5,454.16
4.000 12 36 2310 2020 Counter Tops, cut out for sink Ea. 0.00 30.88 0.00 30.88
1.000 12 36 2350 0090 Vanity Tops, solid surface, center bowl, 22" x 49" Ea. 259.96 15.44 0.00 275.40
4.000 12 36 2350 0220 Vanity Tops, double bowl, 22" x 61" Ea. 1,520.96 77.60 0.00 1,598.56
3.000 12 36 2350 0220 Vanity Tops, single bowl, 22" x 61" Ea. 1,140.72 58.20 0.00 1,198.92
8.000 22 41 1340 1100 Water closet, tank type, vitreous china, floor mounted, close coupled, two piece, 1.6 gal. flush, includes seat, supply pipe with stop Ea. 1,049.15 474.91 0.00 1,524.06
8.000 22 41 1340 1980 Water closet, tank type, vitreous china, floor mounted, rough-in, supply, waste and vent, one piece Ea. 1,185.73 825.66 0.00 2,011.39
8.000 22 41 1610 3580 Lavatory, vanity top, rough-in, supply, waste and vent Ea. 701.50 1,098.82 0.00 1,800.32
4.000 22 41 1630 3200 Sink, kitchen, counter top style, stainless steel, self rimming, double bowl, 33" x 22", includes faucet and drain Ea. 1,893.44 262.29 0.00 2,155.73
4.000 22 41 1630 5790 Sink, kitchen, raised deck, rough-in, supply, waste and vent Ea. 403.52 682.88 0.00 1,086.40
4.000 22 41 1910 0480 Bath, tub, recessed porcelain enamel on cast iron, above floor drain, 5' long Ea. 2,126.24 316.61 0.00 2,442.85
4.000 22 41 1910 6500 Bath, whirlpool, molded fiberglass, bath with vented overflow, 60" x 30" x 21" Ea. 7,139.20 1,257.12 0.00 8,396.32
4.000 22 41 1910 9600 Bath, rough-in, supply, waste and vent for all above tubs Ea. 515.26 608.38 0.00 1,123.65
4.000 22 41 2320 3100 Shower, stall, fiberglass, one piece with three walls, 36" x 36" square, includes drain only, excludes valve control and door/curtain Ea. 1,443.36 229.70 0.00 1,673.06
4.000 22 41 2320 4200 Shower, stall, rough-in, supply, waste and vent for above shower Ea. 757.38 614.59 0.00 1,371.97
4.000 22 41 3910 0150 Faucets/fittings, bath, faucets, diverter spout combination, soldered Ea. 215.73 86.91 0.00 302.64
4.000 22 41 3910 0420 Faucets/fittings, bath, pressure balance mix valve with diverter, spout, shower head, arm and flange Ea. 360.06 86.91 0.00 446.98
4.000 22 41 3910 0600 Faucets/fittings, bath, drain, trip lever, 1-1/2" I.P.S. male Ea. 119.50 35.08 0.00 154.58
4.000 22 41 3910 1320 Faucets/fittings, kitchen sink, single control lever handle, polished chrome, with pull out spray Ea. 518.37 69.84 0.00 588.21
15.000 22 41 3910 2290 Faucets/fittings, lavatory faucet, center set with single control lever handle, polished chrome, with pop-up drain Ea. 1,641.24 395.76 0.00 2,037.00
4.000 22 41 3910 4240 Faucets/fittings, shower pressure balancing mixing valve, chrome, with shower head, arm, flange and diverter tub spout Ea. 428.35 113.30 0.00 541.65
4.000 22 41 3910 0900 Residential Plumbing, Average Cost of drain, waste and vent piping Sub Contract/$980.00 ea. Ea. 0.00 0.00 0.00 3,920.00
8.000 22 41 3910 5000 Faucets/fittings, sillcock, compact brass, I.P.S. or solder to hose Ea. 34.14 58.36 0.00 92.50
0.000 23 01 0510 0010 Air conditioner, HVAC, by owner/contractor, Sub Contract Ea. 0.00 0.00 0.00 0.00
0.000 26 01 0510 0010 Electrical service installed, Average square foot pricing,  Sub Contract @ $3.84 S.F. S.F. 0.00 0.00 0.00 21,960.96
4.000 28 16 1650 0400 Detection Systems, burglar alarm, battery operated, excl. wires & conduit, for outside key control, add Ea. 223.49 86.91 0.00 310.40
12.000 28 16 1650 1200 Detection Systems, door switches, hinge switch, excl. wires & conduit Ea. 498.19 395.76 0.00 893.95
4.000 28 16 1650 3200 Detection Systems, passive infrared detector, excl. wires & conduit Ea. 803.94 304.19 0.00 1,108.13
4.000 28 16 1650 3520 Detection Systems, siren, excl. wires & conduit Ea. 415.94 175.38 0.00 591.31
12.000 28 31 4650 5200 Detection Systems, heat detector, smoke detector, ceiling type, excl. wires & conduit Ea. 698.40 339.89 0.00 1,038.29
95.000 31 23 1613 0090 Excavating, trench, 4' to 6' deep, 1/2 C.Y. bucket, hydraulic backhoe, excludes sheeting or dewatering B.C.Y. 0.00 126.80 102.47 229.27
3,035.000 31 23 1642 1200 Excavating, bulk bank measure, 1-1/2 C.Y. capacity = 70 C.Y./hour, front end loader, track mounted B.C.Y. 0.00 847.86 1,318.89 2,166.75
890.000 31 23 2313 1300 Backfill, bulk, up to 300' haul, dozer backfilling, excludes compaction L.C.Y. 0.00 117.41 531.79 649.20
2,300.000 31 23 2318 0200 Hauling, excavated or borrow material, loose cubic yards, 4 mile round trip, 1.8 loads/hour, 6 C.Y. dump truck, highway haulers, excludes loading L.C.Y. 0.00 4,105.04 8,335.02 12,440.06
7,294.000 31 31 1613 0020 Termite pretreatment, slab and walls, residential SF Flr. 1,641.44 962.22 0.00 2,603.67
967.000 32 11 2323 0301 Aggregrate base course, crushed 1-1/2" stone base, to 4" deep S.Y. 3,189.17 202.61 375.20 3,766.97
62.000 32 11 2323 0301 Aggregrate base course, crushed 1-1/2" stone base, to 12" deep, exterior foundation drain S.Y. 204.48 12.99 24.06 241.52
1,255.000 33 46 1640 0010 Polyvinyl chloride, subdrainage, 3" exterior & interior footings L.F. 602.40 351.40 0.00 953.80
              $4.00
    Totals   $305,693.51 $147,640.46 $13,374.63 $515,762.99

 


 

 

    A California Shopping Center                    
Qty CSI Number Description Crew Daily Output Labor Hours Unit Bare Mat. Bare Labor Bare Equip. Total Total Incl. O&P Zip 
                         
Division 2                        
2.000 02 080 100 1100 Fire hydrants, two way, 2'-0" depth, 4-1/2" valve, includes mechanical joints, excludes excavation and backfill B21 10 2.8 Ea. 2,900.00 142.00 32.70 3,074.70 3,500.00 952
8,700.000 02 220 250 5050 Site demolition, remove bituminous pavement, 4" to 6" thick, excludes hauling and disposal fees B38 420 0.057 S.Y. 0.00 12,789.00 7,395.00 20,184.00 29,580.00 952
1,298.000 02 220 250 6300 Site demolition, remove bituminous curbs, excludes hauling and disposal fees B6 528 0.045 L.F. 0.00 1,518.66 597.08 2,115.74 3,193.08 952
1,485.000 02 220 330 0500 Dump charges, typical urban city, reclamation station, usual charge, includes tipping fees only       Ton 169,290.00 0.00 0.00 169,290.00 186,219.00 952
990.000 02 220 350 3000 Rubbish handling, loading & trucking, chute loaded, including 2 mile haul, cost to be added to demolition cost. B16 45 0.711 C.Y. 0.00 17,127.00 11,682.00 28,809.00 41,580.00 952
840.000 02 220 360 0015 Selective demolition, saw cutting, asphalt, up to 3" deep B89 1,050 0.015 L.F. 302.40 344.40 58.80 705.60 982.80 952
840.000 02 220 360 0020 Selective demolition, saw cutting, each additional inch of depth over 3" B89 1,800 0.009 L.F. 67.20 201.60 33.60 302.40 462.00 952
1.000 02 230 300 3050 Selective clearing, up to 6" diameter, remove selective trees, on site using chain saws and chipper, excludes stumps B7 18 2.667 Ea. 0.00 67.00 60.50 127.50 180.00 952
2.000 02 305 250 0100 Mobilization or demobilization, dozer, loader, backhoe or excavator, above 250 H.P., up to 50 miles B34K 3 2.667 Ea. 0.00 133.00 384.00 517.00 650.00 952
840.000 02 310 100 0012 Fine grade, small area, to be paved with grader B11L 400 0.04 S.Y. 0.00 924.00 1,058.40 1,982.40 2,704.80 952
2,045.000 02 310 100 3300 Fine grade, slopes, gentle, gentle, finish grading B11L 8,900 0.002 S.Y. 0.00 102.25 122.70 224.95 306.75 952
60,545.000 02 740 315 0020 Paving, asphaltic concrete, parking lots & driveways, 6" stone base, 2" binder course, 1" topping B25C 9,000 0.005 S.F. 128,960.85 8,476.30 13,319.90 150,757.05 170,736.90 952
1,280.000 02 770 300 0300 Curbs, concrete, wood forms, straight, 6" x 18", cast-in-place C2A 500 0.096 L.F. 4,275.20 3,648.00 0.00 7,923.20 10,816.00 952
165.000 02 770 300 0400 Curbs, concrete, wood forms, radius, 6" x 18" radius, cast-in-place C2A 200 0.24 L.F. 572.55 1,171.50 0.00 1,744.05 2,607.00 952
6,100.000 02 775 275 0310 Sidewalk, concrete, cast-in-place with 6 x 6 - W1.4 x W1.4 mesh, broomed finish, 3000 psi, 4" thick, excludes base B24 600 0.04 S.F. 12,993.00 6,832.00 0.00 19,825.00 25,681.00 952
5,865.000 02 810 200 0100 Subsurface drip irrigation, looped grid, pressure compensating, preinserted emitter, line, irregular area, small, hand bury 3 Skwk 1,200 0.02 L.F. 2,639.25 3,753.60 0.00 6,392.85 9,266.70 952
6,850.000 02 810 200 0700 Subsurface drip irrigation, looped grid, pressure compensating, preinserted emitter, line, trenching and backfill B53 500 0.016 L.F. 0.00 2,603.00 685.00 3,288.00 5,274.50 952
1.000 02 810 300 1390 Sprinkler irrigation system, for lawns, electromechanical control, 14 day, 3 - 60 minutes, auto start to 23/day, 4 station, excludes piping, excavation and backfill 2 Skwk 1.04 15.385 Ea. 230.00 495.00 0.00 725.00 1,100.00 952
1.000 02 810 300 1450 Sprinkler irrigation system, for lawns, backflow preventer, bronze, with valves, test cocks, 0-175 PSI, 1" 2 Skwk 2 8 Ea. 155.00 257.00 0.00 412.00 605.00 952
4.000 02 810 300 1310 Sprinkler irrigation system, for lawns, electric remote control valve, plastic, 1", 5-30 GPM, 15-125 PSI, excludes piping, excavation and backfill 2 Skwk 18 0.889 Ea. 156.00 114.00 0.00 270.00 366.00 952
18.000 02 810 300 1305 Sprinkler irrigation system, for lawns, electric remote control valve, plastic, 3/4", 5-30 GPM, 15-125 PSI, excludes piping, excavation and backfill 2 Skwk 18 0.889 Ea. 396.00 513.00 0.00 909.00 1,314.00 952
24.000 02 810 300 1380 Sprinkler irrigation system, for lawns, controller valve boxes, 12" square box, excludes piping, excavation and backfill 2 Skwk 9.75 1.641 Ea. 516.00 1,260.00 0.00 1,776.00 2,712.00 952
30.000 02 810 300 1120 Sprinkler irrigation system, for lawns, impact full/part circle sprinklers, spaced 37' - 49' @ 25-50 PsI, excludes piping, excavation and backfill 2 Skwk 37 0.432 Ea. 930.00 417.00 0.00 1,347.00 1,710.00 952
950.000 02 810 300 0800 Sprinkler irrigation system, for lawns, residential system, custom, 1" supply B20 2,000 0.012 S.F. 313.50 285.00 0.00 598.50 836.00 952
2.000 02 820 130 5060  Steel Double Swing Gates, 6'x12' opn. B80C 3.2 7.5 Ea. 1,820.00 366.00 92.00 2,278.00 2,700.00 952
8.000 02 840 800 1400 Parking barriers, pipe bollards, conc filled/painted, 8' L x 4' D hole, 8" diam. B6 15 1.6 Ea. 4,480.00 340.00 129.60 4,949.60 5,640.00 952
1.000 02 880 210 0200 Playground equipment, bike rack, permanent, 10' long B1 12 2 Ea. 675.00 50.00 0.00 725.00 820.00 952
6.000 02 890 100 0600 Signs, guide and directional signs, reflectorized, 12" x 18", excludes posts B80 70 0.343 Ea. 264.00 51.30 48.00 363.30 432.00 952
3.000 02 890 100 1000 Signs, stock signs, high intensity, 18" x 24", excludes posts B80 70 0.343 Ea. 147.00 25.65 24.00 196.65 234.00 952
6.000 02 890 100 1500 Signs, 10'-0", excludes posts, add to above for steel posts, galvanized, upright, bolted B80 200 0.12 Ea. 132.00 18.00 16.80 166.80 192.00 952
3.000 02 890 100 1600 Signs, 12'-0", excludes posts, add to above for steel posts, galvanized, upright, bolted B80 140 0.171 Ea. 87.00 12.84 12.00 111.84 130.50 952
860.000 02 775 275 0700 Sidewalks, concrete, for patterned surface, excludes base, add to above, minimum B24 1,200 0.02 S.F. 0.00 481.60 0.00 481.60 799.80 952
23.820 02 910 710 0300 Lawn bed preparation, rake and finish, screened loam, ideal conditions, york rake B62 24 1 M.S.F. 0.00 595.50 121.48 716.98 1,131.45 952
2,646.000 02 910 810 0800 Loam or topsoil, screened, 6" deep, furnish and place, truck dumped B10S 820 0.01 S.Y. 12,277.44 793.80 899.64 13,970.88 15,743.70 952
2,646.000 02 910 500 1050 Mulch, filter fabric weed barrier 2 Clab 2,000 0.008 S.Y. 3,439.80 502.74 0.00 3,942.54 4,577.58 952
2,646.000 02 910 500 0800 Mulch, peat moss, 1" deep, hand spread 1 Clab 900 0.009 S.Y. 6,641.46 555.66 0.00 7,197.12 8,202.60 952
372.000 02 915 400 0735 Planting, trees, shrubs, and ground cover, heavy or stony soil, container, 5 gallon, includes planting only 2 Clab 14 1.143 Ea. 0.00 9,858.00 0.00 9,858.00 16,740.00 952
65.000 02 915 400 0730 Planting, trees, shrubs, and ground cover, heavy or stony soil, container, 1 gallon, includes planting only 2 Clab 41.3 0.387 Ea. 0.00 578.50 0.00 578.50 988.00 952
15.000 02 915 400 0630 Planting, trees, shrubs, and ground cover, medium soil, B&B, 36" diameter, 48 H.P. backhoe/loader, includes planting only B6 12 2 Ea. 0.00 757.50 307.50 1,065.00 1,605.00 952
31.000 02 915 400 0625 Planting, trees, shrubs, and ground cover, medium soil, B&B, 24" diameter, 48 H.P. backhoe/loader, includes planting only B6 14.7 1.633 Ea. 0.00 1,271.00 513.05 1,784.05 2,697.00 952
1.700 02 920 400 1100 Sod, Marathon II, Turf B63 18 2.222 M.S.F. 1,377.00 86.70 11.56 1,475.26 1,674.50 952
4,900.000 02 930 110 2210 Ground covers, vines and climbing plants, baccharis pilularis, (Dwarf Coyote Bush), container, zone 7, 1 quart       Ea. 12,985.00 0.00 0.00 12,985.00 14,259.00 952
6.000 02 930 430 6620 Trees, deciduous, zones 2 - 6, platanus racemosa, Sycamore, B&B, zone 4, 36" box       Ea. 4,140.00 0.00 0.00 4,140.00 4,560.00 952
20.000 02 930 430 8310 Trees, deciduous, zones 2 - 6, robinia ambigua,Locust, B&B, zone 5, 24" box       Ea. 5,480.00 0.00 0.00 5,480.00 6,000.00 952
9.000 02 930 450 4330 Trees & palms, warm temperate and subtropical, olea europea, (Olive), container, zone 9, 15 gallon       Ea. 751.50 0.00 0.00 751.50 828.00 952
11.000 02 930 410 1100 Deciduous trees, crape myrtle, B & B, 10' - 12', 1-1/2" caliper, in prepared beds B17 10 3.2 Ea. 2,288.00 880.00 671.00 3,839.00 4,730.00 952
89.000 02 930 360 4830 Shrubs, warm temperate & subtropical, zones 7 - 10, ligustrum texanum, wax leaf privet, Z7, container, 3 gallon       Ea. 1,406.20 0.00 0.00 1,406.20 1,548.60 952
63.000 02 930 360 5930 Shrubs, warm temperate & subtropical, zones 7 - 10, pittosporum, wheelers dwarf, Z8, container, 5 gallon       Ea. 1,669.50 0.00 0.00 1,669.50 1,858.50 952
39.000 02 930 360 6430 Shrubs, warm temperate & subtropical, zones 7 - 10, raphiolepis indica, ( India Hawthorne ), zone 8, container, 5 gallon       Ea. 858.00 0.00 0.00 858.00 955.50 952
4.000 02 930 360 7310 Shrubs, warm temperate & subtropical, zones 7 - 10, wisteria florabunda, zone 7, container, 5 gallon       Ea. 94.00 0.00 0.00 94.00 104.00 952
22.000 02 930 360 1130 Shrubs, warm temperate & subtropical, zones 7 - 10, acacia redolens, Z7, container, 5 gallon       Ea. 935.00 0.00 0.00 935.00 1,023.00 952
67.000 02 930 360 6520 Shrubs, warm temperate & subtropical, zones 7 - 10, photinia fraseri, zone 7, container, 5 gallon       Ea. 1,541.00 0.00 0.00 1,541.00 1,675.00 952
44.000 02 930 360 2020 Shrubs, warm temperate & subtropical, zones 7 - 10, cotoneaster microphyllus, Z8, container, 5 gallon       Ea. 968.00 0.00 0.00 968.00 1,056.00 952
9.000 02 930 360 1210 Shrubs, warm temperate & subtropical, zones 7 - 10, agava americana, Z8, container, 5 gallon       Ea. 198.00 0.00 0.00 198.00 216.00 952
27.000 02 930 360 5820 Shrubs, warm temperate & subtropical, zones 7 - 10, pennisetum setaceum, zone 7, container, 5 gallon       Ea. 1,296.00 0.00 0.00 1,296.00 1,431.00 952
8.000 02 930 360 2720 Shrubs, warm temperate & subtropical, zones 7 - 10, caesalpinia gilliessi, Z10, container, 5 gallon       Ea. 184.00 0.00 0.00 184.00 204.00 952
9.000 02 930 360 2610 Shrubs, warm temperate & subtropical, zones 7 - 10, nana, Z9, container, 1 gallon       Ea. 58.50 0.00 0.00 58.50 63.90 952
11.000 02 930 360 3010 Shrubs, warm temperate & subtropical, zones 7 - 10, cistus spp, Z10, container, 1 gallon       Ea. 78.65 0.00 0.00 78.65 86.35 952
5.000 02 930 360 3210 Shrubs, warm temperate & subtropical, zones 7 - 10, lavendula spp, Z7, container, 1 gallon       Ea. 34.50 0.00 0.00 34.50 38.00 952
25.000 02 930 360 6510 Shrubs, warm temperate & subtropical, zones 7 - 10, rosmarinus officinalis, zone 7, container, 1 gallon       Ea. 285.00 0.00 0.00 285.00 313.75 952
15.000 02 930 360 6710 Shrubs, warm temperate & subtropical, zones 7 - 10, aloe saponaria, zone 7, container, 1 gallon       Ea. 114.75 0.00 0.00 114.75 126.75 952
                         
Division 3                        
4.800 03 210 600 0500 Reinforcing steel, in place, footings, #4 to #7, A615, grade 60, incl labor for accessories, excl material for accessories 4 Rodm 2.1 15.238 Ton 4,920.00 2,736.00 0.00 7,656.00 10,320.00 952
5.000 03 210 600 0600 Reinforcing steel, in place, slab on grade, #3 to #7, A615, grade 60, incl labor for accessories, excl material for accessories 4 Rodm 2.3 13.913 Ton 5,125.00 2,600.00 0.00 7,725.00 10,250.00 952
27.000 03 310 240 0300 Structural concrete, in place, beam, 5 kip per L.F., 10' span, includes forms(4 uses), reinforcing steel, and finishing C14A 15.62 12.804 C.Y. 9,585.00 11,880.00 1,255.50 22,720.50 32,400.00 952
1.000 03 310 240 3590 Structural concrete, in place, equipment pad, 10' x 10' x 12", includes forms, reinforcing steel, concrete, and finishing C14H 5 9.6 Ea. 645.00 325.00 4.32 974.32 1,275.00 952
90.000 03 310 240 3850 Structural concrete, in place, spread footing, over 5 C.Y., includes forms(4 uses), reinforcing steel, and finishing C14C 81.04 1.382 C.Y. 27,450.00 4,050.00 23.40 31,523.40 36,900.00 952
90.000 03 310 240 3940 Structural concrete, in place, continuous strip footing, 24" x 12", reinforced, includes forms(4 uses), and finishing C14C 48 2.333 C.Y. 14,220.00 6,885.00 39.60 21,144.60 27,450.00 952
275.000 03 310 240 3950 Structural concrete, in place, continuous strip footing, 36" wide x 12" deep, includes forms(4 uses), reinforcing steel, and finishing C14C 60 1.867 C.Y. 41,800.00 16,912.50 96.25 58,808.75 74,525.00 952
20,886.000 03 310 240 4760 Structural concrete, in place, slab on grade, over 10000 S.F., 4" thick, includes finishing only C14F 3,425 0.021 S.F. 32,791.02 13,784.76 208.86 46,784.64 58,898.52 952
1,750.000 03 350 325 0120 Control joint, concrete floor slab, sawcut in green concrete, 1" depth C27 2,000 0.008 L.F. 175.00 455.00 105.00 735.00 1,067.50 952
1,750.000 03 350 325 0200 Control joint, clean out control joint of debris C28 6,000 0.001 L.F. 0.00 87.50 0.00 87.50 122.50 952
1,750.000 03 350 325 0320 Control joint, backer rod, polyethylene, 1/4" diameter 1 Cefi 460 0.017 L.F. 87.50 1,015.00 0.00 1,102.50 1,732.50 952
1,750.000 03 350 325 0380 Control joint, joint sealant, polyurethane, 1/4" x 1/2" (154 LF/Gal) 1 Cefi 255 0.031 L.F. 682.50 1,837.50 0.00 2,520.00 3,692.50 952
50.000 03 150 620 6150 Sleeves and chases, steel pipe, 9" long x 6" diameter, 1 use 1 Carp 75 0.107 Ea. 1,625.00 196.00 0.00 1,821.00 2,100.00 952
20,500.000 03 370 800 1020 Gypcrete, wet mix, fiber reinforced, 3000 psi, 1 1/2" C8E 600 0.053 S.F. 32,390.00 33,620.00 29,725.00 95,735.00 124,025.00 952
                         
Division 4                        
5,275.000 04 720 200 0140 Cultured Stone Veener, Random sized flats, field stones D8 200 0.076 S.F. 62,245.00 45,628.75 0.00 107,873.75 145,062.50 952
210.000 04 810 182 5200 Split rib profile concrete masonry unit (CMU), 2000 psi, 8 ribs, 1" deep, 8" x 8" x 16", includes mortar and horizontal joint reinforcing every other course, excludes scaffolding, grout and vertical reinforcing D8 300 0.133 S.F. 911.40 848.40 0.00 1,759.80 2,415.00 952
63.600 04 810 184 5000 Ballisters, concrete molded, 3'-6" high D8 100 0.9 L.F. 3,482.10 1,426.55 0.00 4,908.65 6,382.26 952
140.000 04 810 186 1150 Concrete masonry unit (CMU), foundation wall, trowel cut joints, normal weight, hollow, 2000 psi, 8" x 8" x 16", includes mortar and horizontal joint reinforcing every other course, excludes scaffolding, grout and vertical reinforcing D8 415 0.096 S.F. 618.80 408.80 0.00 1,027.60 1,365.00 952
1,250.000 04 810 250 0800 Aluminum coping, stock units, for 24" wall, excludes scaffolding D1 80 0.2 L.F. 36,250.00 7,375.00 0.00 43,625.00 56,712.50 952
                         
Division 5                        
6.000 05 120 260 4600 Column, structural tubing, 6" x 6" x 3/8" x 14'-0", incl shop primer, cap & base plate, bolts E2 50 0.96 Ea. 3,720.00 186.00 186.00 4,092.00 4,650.00 952
200.000 05 120 260 7400 Column, structural, 2-tier, W14x99, A992 steel, incl shop primer, splice plates, bolts E2 960 0.05 L.F. 28,000.00 324.00 322.00 28,646.00 31,800.00 952
144.000 05 120 640 1740 Structural steel member, 100-ton project, 1 to 2 story building, W12x96, A992 steel, shop fabricated, incl shop primer, bolted connections E2 640 0.075 L.F. 14,544.00 351.36 348.48 15,243.84 17,136.00 952
50.000 05 120 640 5720 Structural steel member, 100-ton project, 1 to 2 story building, W24x94, A992 steel, shop fabricated, incl shop primer, bolted connections E5 1,080 0.067 L.F. 5,500.00 108.00 77.00 5,685.00 6,350.00 952
13.000 05 514 500 0020 Ladder, shop fabricated, steel, 20" W, bolted to concrete, incl cage E4 50 0.64 V.L.F. 1,059.50 292.50 29.90 1,381.90 1,781.00 952
8.000 05 514 500 0100 Ladder, shop fabricated, steel, 20" W, bolted to concrete, excl cage E4 85 0.376 V.L.F. 304.00 107.20 10.88 422.08 556.00 952
70.000 05 517 700 1600 Stair landing, shop fabricated, steel, pre-erected, incl framing, metal fan forms, excl concrete for pan forms E4 255 0.125 S.F. 7,350.00 312.20 31.50 7,693.70 8,750.00 952
54.000 05 517 700 1800 Stair, shop fabricated, steel, 3'-6" W, incl flat bar & picket railing, stringers, metal pan treads, excl concrete for pan treads, per riser E2 87 0.552 Riser 29,970.00 1,053.00 961.20 31,984.20 35,910.00 952
                         
Division 6                        
0.000 06 090 825 0210 Rough hardware, % of carpentry material, in seismic or hurricane areas         10.0%         952
8.000 06 090 800 3810 Hardy Plate shear wall bracing, HF 13x24x118 2 Carp 17 0.941 Ea. 4,416.48 400.00 0.00 4,816.48 6,261.36 952
4.060 06 110 100 0020 Miscellaneous wood blocking, to wood construction 1 Carp 0.2 40 M.B.F. 2,523.29 5,988.50 0.00 8,511.79 12,939.83 952
3,350.000 06 110 515 0250 6" x 6" wood, column framing 2 Carp 215 0.074 L.F. 17,872.25 9,179.00 0.00 27,051.25 35,287.23 952
1,825.000 06 110 545 2105 Wood framing, miscellaneous, firestops, 2" x 6", pneumatic nailed 2 Carp 732 0.022 L.F. 1,164.35 1,478.25 0.00 2,642.60 3,748.19 952
528.000 06 110 550 0205 Wood framing, partitions, standard & better lumber, 2" x 4" studs, 16" O.C., 8' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste 2 Carp 120 0.133 L.F. 1,968.91 2,592.48 0.00 4,561.39 6,585.69 952
1,825.000 06 110 550 1185 Wood framing, partitions, standard & better lumber, 2" x 6" studs, 12" O.C., 12' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste 2 Carp 66 0.242 L.F. 17,465.25 16,333.75 0.00 33,799.00 46,459.03 952
1,567.000 06 110 550 1205 Wood framing, partitions, standard & better lumber, 2" x 6" studs, 16" O.C., 12' high, pneumatic nailed, includes single bottom plate and double top plate, excludes waste 2 Carp 84 0.19 L.F. 11,979.72 10,969.00 0.00 22,948.72 31,832.82 952
1,365.000 06 110 555 5940 Wood framing, roof cants, split, 6" x 6" 2 Carp 600 0.027 L.F. 7,282.28 1,337.70 0.00 8,619.98 10,283.23 952
923.000 06 110 590 5645 Wood framing, walls, studs, 2" x 6", 3' high wall, pneumatic nailed 2 Carp 660 0.024 L.F. 588.87 821.47 0.00 1,410.34 2,043.34 952
21,178.000 06 160 800 0105 Sheathing, plywood on roof, CDX, 1/2" thick, pneumatic nailed 2 Carp 1,708 0.009 S.F. 10,949.03 7,412.30 0.00 18,361.33 24,602.48 952
1,850.000 06 160 800 0705 Sheathing, plywood on walls, CDX, 5/8" thick, pneumatic nailed 2 Carp 1,302 0.012 S.F. 1,091.50 832.50 0.00 1,924.00 2,627.00 952
43,875.000 06 160 800 0805 Sheathing, plywood on walls, CDX, 3/4" thick, pneumatic nailed 2 Carp 1,209 0.013 S.F. 37,693.01 25,798.50 0.00 63,491.51 84,582.66 952
0.000 06 160 800 1000 Plywood sheathing, for shear wall construction, add           20.0%       952
0.000 06 160 800 1200 Sheathing, for structural 1 exterior plywood, add       S.F. 10.0%         952
20,500.000 06 160 900 0805 Underlayment, particle board, 5/8" thick, pneumatic nailed 2 Carp 1,736 0.009 SF Flr. 9,245.50 6,765.00 0.00 16,010.50 22,039.55 952
19,955.000 06 170 600 1300 Structural Joists, fabricated "I" joists with wood flanges, plywood webs, 15' to 24' span, 55 psf live load, includes bridging & blocking F5 2,250 0.014 SF Flr. 49,608.13 8,979.75 0.00 58,587.88 70,014.11 952
22,659.000 06 170 980 0400 Roof Trusses, fink (W) or King post type, metal plate connected, 2'-0" O.C.,44' to 60' span F3 3,000 0.013 SF Flr. 84,495.41 20,619.69 8,383.83 100,130.12 116,374.36 952
0.000 06 170 980 0700 Roof Trusses, fink (W) or King post type, metal plate connected, 2'-0" O.C., for glued and nailed, add       SF Flr. 50.0%         952
670.000 06 180 400 6700 Laminated Framing, parallel strand members, southern pine or western species, 7" wide x 11-7/8" deep 2 Carp 420 0.038 L.F. 18,425.00 938.00 0.00 19,363.00 21,942.50 952
384.000 06 180 400 6750 Laminated Framing, parallel strand members, southern pine or western species, 5 1/4" wide x 14" deep 2 Carp 400 0.04 L.F. 11,404.80 568.32 0.00 11,973.12 13,428.48 952
85.000 06 180 400 6750 Laminated Framing, parallel strand members, southern pine or western species, 7" wide x 22" deep 2 Carp 400 0.04 L.F. 2,524.50 125.80 0.00 2,650.30 2,972.45 952
590.000 06 180 400 6750 Laminated Framing, parallel strand members, southern pine or western species, 7" wide x 20" deep 2 Carp 400 0.04 L.F. 17,523.00 873.20 0.00 18,396.20 20,632.30 952
                         
Division 7                        
208,500.000 07 210 950 1320 Mineral fiber insulation, batts, kraft faced for walls or ceilings, 3-1/2" thick, R13 1 Carp 1,600 0.005 S.F. 85,485.00 33,360.00 0.00 118,845.00 150,120.00 952
20,500.000 07 210 950 1340 Mineral fiber insulation, batts, kraft faced for walls or ceilings, 6" thick, R19 1 Carp 1,600 0.005 S.F. 11,070.00 3,280.00 0.00 14,350.00 17,630.00 952
30,500.000 07 210 950 1380 Mineral fiber insulation, batts, kraft faced for walls or ceilings, 10" thick, R30 1 Carp 1,350 0.006 S.F. 24,095.00 5,795.00 0.00 29,890.00 36,600.00 952
66.000 07 220 100 0095 Columns, Foam, with Capitols & Bases 1 Carp 200 0.04 L.F. 6,009.30 586.74 0.00 6,596.04 8,528.52 952
1,900.000 07 240 100 1000 Trim, Cornice, Foam 1 Carp 200 0.04 L.F. 62,700.00 10,317.00 0.00 73,017.00 94,924.00 952
47.000 07 320 200 0300 Clay Tiles, ASTM, C1167, GR 1, severe weathering, Americana, most colors, 158 pieces per square, incl. accessories 1 Rots 1.65 4.848 Sq. 32,195.00 6,392.00 0.00 38,587.00 47,000.00 952
400.000 07 320 200 2350 Clay Tiles, ridge shingles, clay tile, incl. accessories 1 Rots 200 0.04 L.F. 4,560.00 448.00 0.00 5,008.00 5,860.00 952
165.000 07 510 300 1150 Built-Up Roofing, asphalt flood coat with gravel/slag surfacing, coated glass base sheet, 4-plies glass(type IV), mopped, on nailable decks, excl. insulation, flashing or wood nailers G1 19 2.947 Sq. 16,995.00 13,365.00 2,887.50 33,247.50 46,365.00 952
1.000 07 720 700 1100 Roof Hatches, with curb, 1" fiberglass insulation, aluminum curb & cover, 4' x 4' G3 8 4 Ea. 1,675.00 125.00 0.00 1,800.00 2,000.00 952
                         
Division 8                        
18.000 08 110 200 1200 Doors, commercial, steel, flush, full panel, hollow core, 18 ga., 3'-0" x 8'-0" x 1-3/4" thick 2 Carp 17 0.941 Ea. 10,170.00 594.00 0.00 10,764.00 12,150.00 952
18.000 08 110 820 4500 Frames, steel, knock down, single, 14 ga., 8-3/4" deep, 8'-0" h x 3'-0" w 2 Carp 15 1.067 Ea. 3,312.00 666.00 0.00 3,978.00 4,770.00 952
33.000 08 210 720 4440 Doors, prehung, interior, passage, luan, flush, solid core, 4-5/8" solid jamb, 1-3/8" x 6'-8" x 3'-0" wide 2 Carp 19 0.842 Ea. 8,159.25 957.00 0.00 9,116.25 10,641.68 952
2.000 08 410 130 0400 Doors & Frames, aluminum, entrance, narrow stile, 6'-0" x 12'-0" opening, 3' high transom, incl. standard hardware, excl. glass 2 Sswk 1.1 14.545 Pr. 7,118.38 1,221.00 0.00 8,339.38 10,222.71 952
4,620.000 08 410 140 1000 Storefront Systems, aluminum frame, commercial grade, clear 3/8" plate glass, 6' x 8' door with hardware, 400 SF max wall, wall height to 12' high 2 Glaz 135 0.119 S.F. 126,918.33 21,141.12 0.00 148,059.45 174,701.37 952
0.000 08 410 140 1500 Storefront Systems, aluminum frame, commercial grade, for bronze anodized finish, add       S.F. 15.0%         952
410.000 08 520 100 0100 Windows, aluminum sash, stock, grade C, fixed casement, excl. glazing and trim 2 Sswk 200 0.08 S.F. 5,596.50 1,254.60 0.00 6,851.10 8,610.00 952
1,146.000 08 520 100 2100 Windows, aluminum sash, custom, grade 3, excl. glazing, max 2 Sswk 85 0.188 S.F. 56,727.00 8,251.20 0.00 64,978.20 79,074.00 952
1,556.000 08 810 260 1900 Float Glass, tempered, tinted, 3/8" thick 2 Glaz 75 0.213 S.F. 31,898.00 11,747.80 0.00 43,645.80 55,238.00 952
                         
Division 9                        
3,000.000 09 205 560 0400 Metal Lath, diamond, expanded, galvanized, 3.4 lb per S.Y.       S.Y. 11,130.00 0.00 0.00 11,130.00 12,243.00 952
3,000.000 09 205 560 0600 Metal Lath, for 15 lb asphalt sheathing paper, add       S.Y. 1,140.00 0.00 0.00 1,140.00 1,254.00 952
1,850.000 09 205 560 3700 Metal Lath, diamond mesh, on ceilings, 2.5 lb 1 Lath 75 0.107 S.Y. 5,383.50 6,715.50 0.00 12,099.00 16,835.00 952
3,000.000 09 220 200 1000 Stucco, exterior, with bonding agent, 3 coats, on walls, excl. mesh J1 200 0.2 S.Y. 10,470.00 19,050.00 1,710.00 31,230.00 45,000.00 952
1,850.000 09 220 200 1200 Stucco, ceilings J1 180 0.222 S.Y. 6,456.50 13,135.00 1,165.50 20,757.00 30,062.50 952
155,000.000 09 250 700 2150 Gypsum wallboard, on walls, fire resistant, taped & finished (level 4 finish), 5/8" thick 2 Carp 965 0.017 S.F. 65,100.00 96,100.00 0.00 161,200.00 234,050.00 952
32,000.000 09 250 700 2250 Gypsum wallboard, on walls, water resistant, taped & finished (level 4 finish), 5/8" thick 2 Carp 965 0.017 S.F. 13,760.00 19,840.00 0.00 33,600.00 48,640.00 952
40,300.000 09 250 700 3000 Gypsum wallboard, on ceilings, standard, 5/8" thick,  fire rated, finish excluded 2 Carp 1,800 0.009 S.F. 15,717.00 12,896.00 0.00 28,613.00 39,897.00 952
37,473.000 09 510 760 0810 Complete Suspended Ceilings, mineral fiber, lay-in board, 2' x 4' x 5/8", on 15/16" T bar susp., incl. standard susp. system, excl. 1-1/2" carrier channels 1 Carp 380 0.021 S.F. 45,342.33 29,228.94 0.00 74,571.27 99,303.45 952
6,210.000 09 250 500 0200 Ceilings, gypsum drywall, fire rated, finished, screwed to grid, channel or joists, 5/8" thick 2 Carp 765 0.021 S.F. 2,359.80 4,843.80 0.00 7,203.60 10,805.40 952
                         
Division 10                        
33.000 10 440 200 1300 Signs, flexible door type, adhesive back, w/Braille, 5/8" letters, 12" x 6" 1 Clab 32 0.25 Ea. 1,765.50 239.25 0.00 2,004.75 2,343.00 952
4.000 10 610 100 0350 Security gates, scissors type, folding, painted steel, single, 6' h x 6 1/2' w 2 Sswk 4 4 Opng. 680.00 648.00 0.00 1,328.00 2,000.00 952
66.000 10 810 100 1310 Toilet Accessories, grab bars, straight, satin finish, 2 1/2" diameter x 42" long 1 Carp 18 0.444 Ea. 2,145.00 1,102.20 0.00 3,247.20 4,191.00 952
33.000 10 810 100 3100 Toilet Accessories, mirror, 36" x 24", with sst 3/4" square frame 1 Carp 15 0.533 Ea. 4,785.00 660.00 0.00 5,445.00 6,369.00 952
33.000 10 810 100 4600 Toilet Accessories, soap dispenser, chrome, surface mounted, liquid 1 Carp 20 0.4 Ea. 1,831.50 495.00 0.00 2,326.50 2,854.50 952
33.000 10 810 100 6000 Toilet Accessories, toilet seat cover dispenser, stainless steel, recessed 1 Carp 20 0.4 Ea. 4,686.00 495.00 0.00 5,181.00 6,039.00 952
33.000 10 810 100 6200 Toilet Accessories, toilet tissue dispenser, stainless steel, surface mounted, double roll 1 Carp 24 0.333 Ea. 676.50 412.50 0.00 1,089.00 1,435.50 952
33.000 10 810 100 6700 Toilet Accessories, towel dispenser, stainless steel, surface mounted 1 Carp 16 0.5 Ea. 1,386.00 620.40 0.00 2,006.40 2,590.50 952
                         
Division 13                        
48,125.000 13 171 720 1160 Retail Stores, Sprinkler System, Wet, Median Pricing 0 0 0 S.F. 95,768.75 0.00 0.00 95,768.75 124,643.75 952
                         
Division 14                        
48,125.000 14 171 720 2900 Retail Stores, Electrical, Median Pricing 0 0 0 S.F. 379,706.25 0.00 0.00 379,706.25 493,762.50 952
1.000 14 240 200 2050 Elevators, hydraulic passenger, base unit, standard finish, 1500 lb, 100 fpm, 2 stop 2 Elev 0.1 160 Ea. 35,300.00 8,375.00 0.00 43,675.00 52,500.00 952
1.000 14 240 200 2100 Elevators, hydraulic passenger, base unit, standard finish, 1500 lb, 100 fpm, 2 stop, for 2500 lb capacity, add       Ea. 2,525.00 0.00 0.00 2,525.00 2,777.50 952
1.000 14 270 200 3400 Passenger Elevator Options, cab finishes (based on 3500 lb cab size), stainless steel doors       Ea. 3,100.00 0.00 0.00 3,100.00 3,410.00 952
1.000 14 270 200 3475 Passenger Elevator Options, cab finishes (based on 3500 lb cab size), quarry tile flooring       Ea. 540.00 0.00 0.00 540.00 594.00 952
1.000 14 270 200 3575 Passenger Elevator Options, cab finishes (based on 3500 lb cab size), stainless steel returns at door       Ea. 645.00 0.00 0.00 645.00 709.50 952
1.000 14 280 200 3275 Passenger Elevator Options, automatic emergency power switching 2 Elev 0.66 24.242 Ea. 1,000.00 1,275.00 0.00 2,275.00 3,150.00 952
1.000 14 280 200 3650 Passenger Elevator Options, cab finishes (based on 3500 lb cab size), hall finishes, stainless steel frames       Ea. 1,075.00 0.00 0.00 1,075.00 1,182.50 952
1.000 14 280 200 3700 Passenger Elevator Options, cab finishes (based on 3500 lb cab size), signal devices, hall lanterns 2 Elev 8 2 Ea. 395.00 105.00 0.00 500.00 605.00 952
                         
Division 15                        
48,125.000 15 171 720 2720 Retail Stores, Plumbing, Median Pricing  0 0 0 S.F. 185,281.25 0.00 0.00 185,281.25 238,700.00 952
48,125.000 15 171 720 2770 Retail Stores, HVAC, Median Pricing  0 0 0 S.F. 324,843.75 0.00 0.00 324,843.75 423,500.00 952
960.000 15 108 520 1930 Pipe, plastic, PVC, 3" diameter, schedule 40, includes couplings 10' O.C. Q1 53 0.302 L.F. 5,520.00 9,600.00 0.00 15,120.00 22,080.00 952
24.000 15 160 500 3890 Drain, roof, flat metal deck, cast iron body, 6" cast iron dome, 3" pipe size Q1 14 1.143 Ea. 6,000.00 900.00 0.00 6,900.00 8,040.00 952
33.000 15 418 450 4180 Lavatory, wall hung, porcelain enamel on cast iron, white, single bowl, 20" x 18", includes trim Q1 8 2 Ea. 10,230.00 2,178.00 0.00 12,408.00 14,850.00 952
33.000 15 418 900 3100 Water closet, bowl only, wall hung, includes flush valve and seat Q1 5.8 2.759 Ea. 11,550.00 3,019.50 0.00 14,569.50 17,655.00 952
33.000 15 418 900 3200 Water closet, bowl only, wall hung, hospital type, slotted rim for bed pan, rough-in, supply, waste and vent Q1 2.56 6.25 Ea. 19,140.00 6,798.00 0.00 25,938.00 32,175.00 952
                         
    Totals         $2,837,193.73 $715,451.88 $85,848.03 $3,625,124.83 $4,616,737.27 952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

HOME PAGE

Robert Simpson Construction Estimator, 16 W. 39th Street, Wilmington, Delaware 19802-2204, Cell: 302-465-5068