|
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, | |
