Worksheet Cost Takeoff MF 04

Cost Summary and Proforma Residential Light Commercial Project Name: Sampleclient New Residence Client: M/M Joe
Sampleclient Architect: Handy Sketcher Location: 12345 Market St, Anytown, ID 83800 Class Class Name 00 00 00 PROCUREMENT AND CONTRACTING REQ 01 00 00 GENERAL REQUIRMENTS 02 00 00 EXISTING CONDITIONS 03 00 00 CONCRETE 04 00 00 MASONRY 05 00 00 METALS 06 00 00 WOOD, PLASTICS AND COMPOSITES 07 00 00 THERMAL AND MOISTURE PROTECTION 08 00 00 OPENINGS 09 00 00 FINISHES 10 00 00 SPECIALTIES 11 00 00 EQUIPMENT 12 00 00 FURNISHINGS 13 00 00 SPECIAL CONSTRUCTION 14 00 00 CONVEYING EQUIPMENT 21 00 00 FIRE SUPPRESSION 22 00 00 PLUMBING 23 00 00 HVAC 25 00 00 INTEGRATED AUTOMATION 26 00 00 ELECTRICAL 27 00 00 COMMUNICATIONS 28 00 00 ELECTRONIC SAFETY AND SECURITY 31 00 00 EARTHWORK 32 00 00 EXTERIOR IMPROVEMENTS 33 00 00 UTILITIES 35 00 00 WATERWAY AND MARINE CONSTRUCTION SUBTOTAL SALES TAXES CONTINGENCY, OVERHEAD & PROFIT TOTAL QUOTE
Cost 2450.00 29886.00 1150.00 27860.00 7040.00 450.00 85710.60 37610.00 16780.00 51316.25 6528.00 9225.00 24528.00 2892.00 5722.00 0.00 13150.00 9007.00 0.00 14804.00 1800.00 0.00 12915.00 45233.00 11275.00 0.00 417331.85 25039.91 62599.78 504971.54
Idaho Contractor, LLC 208-699-6877 JOB NO: 5001 SF FIN 3200 SF UNFIN 1600 SF TOTAL 4800 Cost/sf 0.51 6.23 0.24 5.80 1.47 0.09 17.86 7.84 3.50 10.69 1.36 1.92 5.11 0.60 1.19 0.00 2.74 1.88 0.00 3.08 0.38 0.00 2.69 9.42 2.35 0.00 86.94 6.0% 5.22 15% 13.04 105.20
ADDITIONAL CONSIDERATIONS FOR SPECULATION PROJECTS LAND 162500.00 LOAN FEES 10000.00 INTEREST CHARGES 28000.00 CLOSING COSTS 8200.00 SELLING COMMISSIONS 51000.00 MARKETING COSTS 22000.00 SUBTOTAL SPEC COSTS 281700.00 ADDITIONAL COP MARKUP 42255.00 TOTAL SALES PRICE 828926.54 (c)2001 Dean Isaacson rev 31 Jan 2011
15%
costSummary
Page 1
Draw Sheet Residential Light Commercial

COST BREAKDOWN REPORT / DRAW SHEET 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 Arch/Eng/Assess/Mitig/Temp Permits & procurement Excavation & earthwork Utilities & drainage Concrete - structural Damproofing - water repellents Framing - decks - porches Roofing Exterior windows & doors Plumbing rough 75% Electrical rough 75% Siding - soffit - cladding Masonry & stone Concrete finishing HVAC Insulation Fire suppression & barriers Drywall & wall finish Painting & finishes Ceiling systems Tiling & stone Flooring Interior doors & trim Cabinets & furnishings Specialties Equipment & conveyance Plumbing finish 25% Electric finish 25% Landscape & exterior Special & outbuildings Waterway & marine Subtotal Hard Costs: Profit & contingency Sales Tax Loan fees & interest Land costs Markup Land & loan Closing & commissions TOTAL COSTS: 31036.00 2450.00 12915.00 11275.00 20660.00 380.00 70127.00 12100.00 9650.00 9862.50 12453.00 18600.00 7040.00 7200.00 9007.00 6380.00 150.00 21731.25 8683.00 0.00 7100.00 13802.00 23163.60 24528.00 6528.00 14947.00 3287.50 4151.00 35691.40 2817.50 14852.25 12966.25 23759.00 437.00 80646.05 13915.00 11097.50 11341.88 14320.95 21390.00 8096.00 8280.00 10358.05 7337.00 172.50 24990.94 9985.45 0.00 8165.00 15872.30 26638.14 28207.20 7507.20 17189.05 3780.63 4773.65 52017.95 3325.80 0.00 479931.63
Idaho Contractor, LLC 208-699-6877

Sampleclient New Residence 7.437% 0.587% 3.095% 2.702% 4.950% 0.091% 16.804% 2.899% 2.312% 2.363% 2.984% 4.457% 1.687% 1.725% 2.158% 1.529% 0.036% 5.207% 2.081% 0.000% 1.701% 3.307% 5.550% 5.877% 1.564% 3.582% 0.788% 0.995% 10.839% 0.693% 0.000% 100.000%
45233.00
2892.00 0.00 417331.85 62599.78 25039.91 25039.91 38000.00 162500.00 42255.00 81200.00 828926.54 504971.54
(c)2001, 2011 Dean Isaacson rev 31 Jan 2011
residentialDrawSheet
Page 2
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 00 00 00 00 11 19 00 11 53 00 25 13 00 25 16 00 31 43 00 31 46 00 41 00 00 60 00 00 61 00 00 62 00 01 00 00 01 10 00 01 31 00 01 31 13 01 31 14 01 31 19 01 31 23 01 31 26 01 32 00 01 32 13 01 32 16 01 32 19 01 32 23 01 32 26 01 32 33 01 32 43 01 33 00 01 35 00 01 35 23 01 35 43 CLASS TITLE PROCUREMENT AND CONTRACTING REQ request for proposal request for qualifications pre-bid meetings pre-proposal meetings permit application permits - mitigations - fees bid forms project forms bond forms certificates and other forms GENERAL REQUIRMENTS summary project management and coordination project coordination facility services coordination project meetings project website electronic communication protocols construction progress documentation scheduling of work construction progress schedule submittals schedule survey and layout data construction progress reporting photographic documentation purchase order tracking submittal procedures special procedures owner safety procedures environmental procedures DESCRIPTION 2450.00 UNIT QUANT
Idaho Contractor, LLC 208-699-6877 RATE
no charge no charge Kootenai County Kootenai County
ea ea
1 1
200 2250
29886.00 in house hours hours hours ea mo hours hours 320 4 16 1 4 16 32 52 52 52 300 120 52 52
add-on to company site cell phones
no charge no charge client no charge no charge
safety manual for jobsite
manual
220
(c) 2001 Dean Isaacson rev 31 Jan 2011
dataTakeOffs
Page 3
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 01 35 46 01 35 53 01 40 00 01 41 00 01 42 00 01 43 00 01 43 36 01 43 39 01 45 00 01 46 23 01 50 00 01 51 00 01 51 13 01 51 19 01 51 23 01 51 26 01 51 33 01 51 36 01 52 00 01 52 13 01 52 16 01 52 19 01 53 00 01 54 00 01 54 16 01 54 19 01 54 23 01 55 00 01 56 00 01 56 23 01 56 26 01 56 39 CLASS TITLE indoor air quality security procedures quality requirements regulatory requirements references quality assurance field samples mockups quality control testing and inspection services temporary facilities and controls temporary utilities temporary electricity temporary fuel oil temporary hvac temporary lighting temporary telecommunications temporary water construction facilities field offices and sheds first aid facilities sanitary facilities temporary construction construction aids temporary hoists temporary cranes temporary scaffolding and platforms vehicular access and parking temporary barriers and enclosures temporary barricades temporary fencing temporary tree and plant protection DESCRIPTION client UNIT QUANT
client spec sheets
concrete client client heater rental - 2 x 1 mo
ea
60
gal mo
120 2
3 220
client shack - 4 mo + move kits toilet - 4 mo + move mo ea mo 5 1 5 120 55 75
trusses
hours
120
dataTakeOffs
Page 4
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 01 57 00 01 57 13 01 57 16 01 57 19 01 57 23 01 60 00 01 70 00 01 71 13 01 71 23 01 71 33 01 73 00 01 74 00 01 74 13 01 74 16 01 74 19 01 74 23 01 75 00 01 76 00 01 77 00 01 93 13 02 00 00 02 01 00 02 01 50 02 05 00 02 05 19 02 06 00 02 21 00 02 22 00 02 24 00 02 25 00 02 26 00 CLASS TITLE temporary controls temporary erosion and sediment control temporary pest control temporary enviropnmental controls temporary storm water pollution control product requirements execution and closeout requirements mobilization field engineering protection of adjacent construction execution cleaning and waste management progress cleaning site maintenance construction waste management and disposal final cleaning starting and adjusting protecting installed construction closeout procedures facility maintenance procedures EXISTING CONDITIONS maintenance of existing conditions maintenance of site remediation common work results for existing conditions geosynthetics for existing conditions schedules for existing conditions surveys existing conditions assessment environmental assessment existing material assessment hazardous material assessment DESCRIPTION silt fence UNIT lf QUANT
Idaho Contractor, LLC 208-699-6877 RATE 3
300
in house dump fees
hours tons bid
120 15 1
35 32 500
no charge manual 1150.00
hours
35
phase 1
ea bid
1 1
250 250 Page 5
dataTakeOffs
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 02 31 00 02 32 00 02 41 13 02 41 16 02 42 00 02 43 00 02 50 00 02 60 00 02 70 00 02 80 00 03 00 00 03 11 00 03 11 19 03 15 00 03 16 00 03 21 00 03 22 00 03 24 00 03 25 00 03 30 00 03 31 00 03 31 16 03 31 23 03 33 00 03 35 00 03 37 00 03 37 16 03 38 00 03 39 00 03 40 00 03 47 00 CLASS TITLE geophysical investigations geotechnical investigations selective site demolition structure demolition removal and salvage of construction materials structure moving site remediation contaminated site material removal water remediation facility remediation CONCRETE concrete forming insulating concrete forming concrete accessories concrete anchors reinforcing steel welded wire fabric reinforcing fibrous reinforcing composite reinforcing cast-in-place concrete structural concrete lightweight structural concrete high-performance structural concrete architectural concrete concrete finishing specially placed concrete concrete pumps post-tensioned concrete concrete curing precast concrete site-cast concrete DESCRIPTION UNIT bid QUANT
Idaho Contractor, LLC 208-699-6877 RATE 1 650
27860.00 bid included in forming bid lump included in forming bid 1 500 1 12500
cy
56
110
m/l
sf trips
1600 3
4.5 500
dataTakeOffs
Page 6
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 03 47 13 03 48 00 03 50 00 03 60 00 03 70 00 03 80 00 04 00 00 04 20 00 04 22 00 04 23 00 04 24 00 04 25 00 04 26 00 04 27 00 04 43 00 04 50 00 04 57 00 04 57 33 04 73 00 05 00 00 05 05 23 05 12 00 05 20 00 05 21 00 05 40 00 05 41 00 05 42 00 05 50 00 05 70 00 CLASS TITLE tilt-up concrete precast concrete specialties cast decks and underlayment grouting mass concrete concrete cutting and boring MASONRY unit masonry concrete unit masonry glass unit masonry adobe unit masonry unit masonry panels single-wythe unit masonry multiple-wythe unit masonry stone masonry refractory masonry masonry fireplaces modular masonry fireplaces manufactured stone masonry METALS metal fastenings structural steel framing metal joists steel joists framing cold-formed metal framing structural metal stud framing cold-formed metal joist framing metal fabrications decorative metal DESCRIPTION UNIT QUANT
7040.00
m/l 450.00
sf
320
22
porch stair rail
ea
450
dataTakeOffs
Page 7
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 06 00 00 06 05 23 06 05 73 06 05 83 06 10 00 06 11 00 06 12 00 06 15 00 06 16 00 06 16 13 06 16 23 06 16 26 06 16 43 06 16 63 06 17 13 06 17 23 06 17 25 06 17 27 06 17 33 06 17 36 06 17 43 06 17 53 06 18 13 06 20 23 06 22 13 06 25 00 06 26 00 06 42 00 06 42 16 06 42 19 06 42 99 06 43 00 CLASS TITLE WOOD, PLASTICS AND COMPOSITES wood, plastic and composite fastenings wood treatments shop-applied wood coatings rough carpentry wood framing structural panels wood decking sheathing insulating sheathing subflooring underlayment gypsum sheathing cementitious sheathing laminated veneer lumber parallel strand lumber laminated strand lumber oriented strand lumber wood i-joists metal-web wood joists rim boards shop-fabricated wood trusses glued-laminated beams interior finish carpentry standard pattern wood trim prefinished panelling board panelling wood panelling wood-veneer panelling plastic-laminate-faced wood panelling interior handrails wood stairs and railings DESCRIPTION 85710.60 lump UNIT QUANT
see lumber take-off included in lumber take-off and labor bid see lumber take-off see lumber take-off
bid quote
1 1
22670 38522
see lumber take-off see lumber take-off quote see lumber take-off labor bid quote 1 1 320 7485 4250 4
m/l dataTakeOffs
quote
3277 Page 8
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 06 44 13 06 44 16 06 44 19 06 44 23 06 44 26 06 44 29 06 44 33 06 44 36 06 44 39 06 46 13 06 46 16 06 46 19 06 46 23 06 46 26 06 46 99 06 50 00 06 51 13 06 53 00 06 63 00 06 66 00 06 71 13 06 72 13 06 73 13 06 81 00 06 83 00 07 00 00 07 11 00 07 13 00 07 14 00 07 19 00 07 21 00 CLASS TITLE wood turnings wood pilasters wood grilles wood corbels wood cupolas wood finials wood mantels wood pediment heads wood posts and columns wood door and window casings wood aprons wood base and shoe moldings wood chair rails wood cornices wood crown structural plastics plastic lumber plastic decking plastic railings custom ornamental simulated woodwork composite lumber composite joist assemblies composite structural decking composite railings composite panelling THERMAL AND MOISTURE PROTECTION damproofing sheet waterproofing fluid-applied waterproofing water repellents thermal insulation dataTakeOffs DESCRIPTION UNIT QUANT
ea m/l ea lf lf lf lf lf lf
1 5 600 144 1200 120 280 120
680 185 1.52 2.15 1.35 1.85 6.5 6.15
m/l
37610.00
bid
380
Page 9
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 07 21 13 07 21 16 07 21 19 07 21 23 07 21 26 07 21 99 07 22 00 07 30 05 07 31 00 07 31 13 07 31 16 07 31 19 07 31 29 07 31 33 07 31 53 07 32 13 07 32 16 07 32 19 07 32 26 07 41 00 07 41 13 07 41 43 07 42 13 07 42 43 07 44 00 07 46 23 07 46 26 07 46 33 07 46 46 07 52 00 07 53 00 07 54 00 CLASS TITLE board insulation blanket insulation foamed-in-place insulation loose-fill insulation blown insulation visqueen roof and deck insulation roof felt and underlayment shingles and shakes asphalt shingles metal shingles mineral-fiber cement shingles wood shingles and shakes composite rubber shingles plastic shakes clay roof tiles concrete roof tiles metal roof tiles plastic roof tiles roof panels metal roof panels composite roof panels metal wall panels composite wall panels faced panels wood siding hardboard siding plastic siding fiber-cement siding modified bituminous sheet roofing elastomeric membrane roofing thermoplastic membrane roofing DESCRIPTION m/l wall - floor - plug UNIT sf bid
Idaho Contractor, LLC 208-699-6877 QUANT RATE 320 2 1 5500
slab
bid sf
2000
0.12
incl ridge - vents - jacks
bid
9450
side - soffit - vents
bid
18600
dataTakeOffs
Page 10
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 07 56 00 07 57 00 07 58 00 07 61 00 07 62 00 07 71 23 07 72 26 07 72 27 07 72 29 07 72 36 07 77 00 07 81 00 07 81 33 07 84 00 07 87 00 08 00 00 08 11 00 08 14 13 08 14 16 08 14 23 08 14 29 08 14 33 08 14 73 08 14 76 08 15 00 08 16 00 08 16 13 08 16 73 08 16 76 08 17 00 08 30 00 CLASS TITLE fluid-applied roofing coated foam roofing roll roofing sheet metal roofing sheet metal flashing and trim manufactured gutters and downspouts ridge vents eave vents roof exhaust vents smoke vents wall specialties applied fireproofing mineral-fiber fireproofing firestopping smoke containment barriers OPENINGS metal doors and frames carved wood doors flush wood doors clad wood doors prefinished wood doors stile and rail doors sliding wood doors bifolding wood doors plastic doors composite doors fiberglass doors sliding composite doors bifolding composite doors integrated door opening assemblies specialty doors and frames dataTakeOffs DESCRIPTION UNIT QUANT
bid
2650
garage caulking
limp
150
16780.00
ea
22
185
pr
150
Page 11
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 08 31 13 08 31 16 08 32 00 08 33 23 08 34 00 08 35 00 08 38 00 08 41 00 08 44 33 08 50 00 08 50 66 08 56 00 08 60 00 08 71 00 08 74 00 08 79 00 08 79 13 08 81 13 08 83 00 09 00 00 09 21 13 09 21 16 09 21 16.23 09 21 16.33 09 22 13 09 22 16 09 22 26 09 22 36 09 25 00 09 30 13 09 30 16 CLASS TITLE access doors and frames access panels and frames sliding glass doors overhead coiling doors special function doors folding doors and grilles traffic doors entrances and storefronts sloped glazing assemblies windows window screens special function windows roof windows and skylights door hardware access control hardware hardware accessories key storage equipment decorative glass glazing mirrors FINISHES plaster assemblies gypsum board assemblies gypsum board shaft wall assemblies gypsum board area separation wall assemblies metal furring non-structural metal framing suspension systems lath other plastering ceramic tiling quarry tiling DESCRIPTION UNIT ea ea bid QUANT
Idaho Contractor, LLC 208-699-6877 RATE 2 2 1 180 265 1250
see list
lump quote
1 1
2200 6200
included
lump
650
m/l 51316.25
bid
320
sf
17385
1.25
incl laid-in shower pan & hardi
bid
6250
dataTakeOffs
Page 12
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 09 30 19 09 30 23 09 30 26 09 30 29 09 30 33 09 30 36 09 30 39 09 31 00 09 32 00 09 33 00 09 34 00 09 51 00 09 53 00 09 54 00 09 57 00 09 61 13 09 61 00 09 62 12 09 62 19 09 62 23 09 62 29 09 63 00 09 64 00 09 65 00 09 66 00 09 67 00 09 68 00 09 70 00 09 72 00 09 75 00 09 77 00 09 80 00 CLASS TITLE paver tiling glass mosaic tiling plastic tiling metal tiling stone tiling concrete tiling brick tiling thin-set tiling mortar-bed tiling conductive tiling waterproofing-membrane tiling acoustic ceilings acoustical ceiling suspension assemblies specialty ceilings special function ceilings acoustic underlayment flooring treatment asphaltic plank flooring laminate flooring bamboo flooring cork flooring masonry flooring wood flooring resilient flooring terrazzo flooring fluid-applied flooring carpeting wall finishes wall coverings stone facing special wall surfacing acoustic treatment DESCRIPTION UNIT QUANT
incl hardi - entry
bid
850
incl shower bid
bid
3226
bid
1800
bid
8776
frpl m/l
bid
320
dataTakeOffs
Page 13
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 09 84 00 09 91 13 09 91 23 09 93 13 09 93 23 09 94 13 09 94 16 09 94 19 09 96 00 09 97 00 10 00 00 10 11 00 10 12 00 10 14 00 10 21 13 10 21 16 10 22 19 10 22 33 10 26 00 10 26 13 10 26 19 10 28 13 10 28 16 10 28 19 10 28 23 10 28 99 10 31 00 10 32 19 10 32 23 10 35 00 10 41 00 CLASS TITLE acoustic room components exterior painting interior painting exterior staining and finishing interior staining and finishing textured finishing faux finishing multicolor interior finishing high-performance coatings special coatings SPECIALTIES visual display units display cases signage & street numbers toilet compartments shower & dressing compartments demountable partitions accordian folding partitions wall and door protection corner guards bumper guards toilet accessories bath accessories tub and shower doors laundry accessories grab bars manufactured fireplaces fireplace screens fireplace doors stoves emergency access and information cabinets DESCRIPTION UNIT bid bid bid bid QUANT
Idaho Contractor, LLC 208-699-6877 RATE 1 1 1 1 3299 4222 520 322
6528.00
m/l
lump
150
lump lump bid
1 1 1
200 200 320
m/l
bid
3850
dataTakeOffs
Page 14
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 10 43 00 10 44 00 10 50 00 10 51 00 10 55 00 10 56 13 10 56 16 10 56 17 10 56 23 10 56 29 10 57 13 10 57 23 10 70 00 10 71 16 10 73 13 10 73 16 10 73 23 10 73 26 10 73 33 10 74 00 10 74 23 10 74 33 10 74 43 10 74 46 10 75 00 10 80 00 10 84 13 11 00 00 11 13 00 11 20 00 11 24 19 CLASS TITLE emergency aid specialties fire protection specialties storage specialties lockers postal specialties metal storage shelving fabricated wood storage shelving wall-mounted standards and shelving wire storage shelving storage racks hat and coat racks closet and utility shelving exterior specialties storm panels awnings canopies car shelters walkway coverings marquees exterior clocks cupolas weathervanes below-grade egress assemblies window wells flagpoles other specialties exterior gas lighting EQUIPMENT loading dock equipment commercial equipment vacuum cleaning systems dataTakeOffs DESCRIPTION UNIT QUANT
lump
200
bid
1228
m/l
ea
380
9225.00
bid
3200 Page 15
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 11 30 00 11 31 13 11 31 23 11 33 00 11 34 00 11 40 00 11 50 00 11 60 00 11 70 00 11 82 00 11 91 00 11 91 13 11 92 00 11 93 00 11 95 00 12 00 00 12 10 00 12 20 00 12 30 00 12 31 00 12 32 13 12 32 16 12 35 00 12 36 13 12 36 16 12 36 19 12 36 23 12 36 23.13 12 36 40 12 36 53 12 36 61 CLASS TITLE residential equipment residential kitchen appliances residential laundry appliances retractable stairs residential ceiling fans food service equipment educational and scientific equipment entertainment equipment healthcare equipment solid waste disposal equipment religious equipment baptistries agricultural equipment horticultural equipment arts and crafts equipment FURNISHINGS art window treatments casework - cabinets - hardware manufactured metal casework manufactured wood-veneer-faced casework manufactured plastic-laminate-clad casework specialty casework concrete countertops metal countertops wood countertops plastic countertops plastic-laminate-clad countertops stone countertops labratory countertops simulated stone countertops dataTakeOffs DESCRIPTION UNIT lump lump ea ea QUANT
Idaho Contractor, LLC 208-699-6877 RATE 1 1 1 2 3500 1500 325 350
24528.00 lump bid 1 1 2500 14464
bid
4764
Page 16
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 12 40 00 12 44 16 12 46 19 12 46 33 12 48 00 12 50 00 12 60 00 12 90 00 12 92 00 12 93 13 12 93 23 12 93 33 12 93 43 13 00 00 13 11 00 13 12 13 13 12 23 13 17 00 13 19 00 13 20 00 13 21 00 13 24 16 13 27 53 13 30 00 13 31 00 13 32 00 13 34 00 13 34 13.13 13 34 13.16 13 34 13.19 13 34 13.23 CLASS TITLE furnishings and accessories shower curtains clocks waste receptacles rugs and mats furniture multiple seating other furnishings interior planters and artificial plants bicycle racks trash and litter receptors manufactured planters site seating and tables SPECIAL CONSTRUCTION swimming pools exterior fountains interior fountains tubs and pools kennels and animal shelters special purpose rooms controlled environment rooms saunas security vaults special structures fabric structures space frames fabricated engineered structures greenhouses solariums swimming pool enclosures sunrooms DESCRIPTION UNIT QUANT
built-in bfast
ea
2800
2892.00
m/l
lump
650
dataTakeOffs
Page 17
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 13 34 13.26 13 34 18 13 34 19 13 34 23 13 36 00 13 40 00 13 50 00 14 00 00 14 10 00 14 20 00 14 40 00 14 42 00 14 70 00 14 80 00 14 90 00 14 91 00 21 00 00 21 07 00 21 10 00 21 12 00 21 13 00 21 20 00 21 30 00 21 40 00 22 00 00 22 07 00 22 09 00 22 10 00 22 30 00 CLASS TITLE conservatories post frame building systems metal building systems fabricated structures towers intergrated construction special instrumentation CONVEYING EQUIPMENT dumbwaiters elevators lifts wheelchair lifts turntables scaffolding other conveying equipment facility chutes FIRE SUPPRESSION fire suppression systems insulation water-based fire suppression systems fire suppression standpipes fire suppression sprinkler system fire extinguishing systems fire pumps fire suppression water storage PLUMBING plumbing insulation instrumentation and control for plumbing plumbing piping plumbing equipment DESCRIPTION UNIT QUANT
gazebo
ea
2242
5722.00 m/l ea 1 5500
laundry chute 0.00
ea
222
13150.00 bid pipe - equip bid 1 1 500 8450
dataTakeOffs
Page 18
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 22 40 00 22 47 00 22 50 00 23 00 00 23 07 00 23 10 00 23 20 00 23 21 13 23 30 00 23 38 13 23 40 00 23 50 00 23 60 00 23 70 00 23 80 00 25 00 00 25 10 00 25 30 00 25 50 00 26 00 00 26 09 13 26 09 16 26 09 17 26 09 23 26 09 33 26 09 43 26 09 61 26 10 00 26 20 00 CLASS TITLE plumbing fixtures drinking fountains and water coolers pool and fountain plumbing systems HVAC hvac insulation facility fuel systems hvac piping and pumps hydronic piping hvac air distribution commercial kitchen hoods hvac air cleaning devices central heating equipment central cooling equipment central hvac equipment decentralized hvac equipment INTEGRATED AUTOMATION integrated automation network equipment integrated auto instrumentation and terminal devices integrated automation facility controls ELECTRICAL electrical power monitoring electrical controls & relays programmable controllers lighting control devices central dimming controls network lighting controls theatrical lighting controls med voltage electrical distribution & service low voltage electrical transmission DESCRIPTION UNIT lump QUANT
9007.00 bid 1 220
bid
8787
0.00
14804.00
bid included dataTakeOffs
12454
Page 19
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 26 30 00 26 40 00 26 51 00 26 52 00 26 53 00 26 54 00 26 55 00 26 56 00 27 00 00 27 10 00 27 20 00 27 30 00 27 40 00 27 50 00 27 60 00 28 00 00 28 10 00 28 20 00 28 30 00 28 40 00 31 00 00 31 09 00 31 11 00 31 12 00 31 13 00 31 14 00 31 22 13 31 22 16 31 22 19 CLASS TITLE facility electrical power generation and storing equip electrical and cathodic protection interior lighting emergency lighting exit signs classified location lighting special purpose lighting exterior lighting COMMUNICATIONS structured cabling data communications voice communications audio-video communications distributed communications monitoring systems wireless transceivers ELECTRONIC SAFETY AND SECURITY electronic access control and intrusion detection electronic surveillance electronic detection and alarm electronic monitoring and control EARTHWORK geotechnical instrumentation and monitoring clearing and grubbing selective clearing selective tree and shrub removal and trimming earth stripping and stockpiling rough grading fine grading finish grading DESCRIPTION UNIT QUANT
lump
2000
lump 1800.00 bid
350
1800
0.00
12915.00 equip + man trips hours 2 16 125 115
incl w grubbing blade blade incl landscabe bid dataTakeOffs
hours hours
8 12
75 75
Page 20
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 31 23 13 31 23 16 31 23 19 31 23 23 31 23 33 31 30 00 31 31 00 31 32 00 31 33 00 31 34 00 31 35 00 31 36 00 31 37 00 31 40 00 31 50 00 31 51 00 31 52 00 31 54 00 31 60 00 31 62 00 31 63 00 31 68 00 32 00 00 32 11 16 32 11 23 32 11 26 32 11 36 32 12 13 32 12 33 32 12 36 32 13 13 CLASS TITLE subgrade preparation excavation dewatering fill trenching and backfilling earthwork methods soil treatment soil stabilization rock stabilization soil reinforcement slope protection gabions riprap shoring and underpinning excavation support and protection anchor tiebacks cofferdams ground freezing special foundations and load-bearing elements driven piles bored piles foundation anchors EXTERIOR IMPROVEMENTS subbase courses aggregate base courses asphaltic base courses concrete base courses asphalt paving flexible paving surface treatments seal coats concrete paving DESCRIPTION hoe UNIT hours QUANT
Idaho Contractor, LLC 208-699-6877 RATE 75
10
water-sewer-cable-phone m/l
bid
1450
bid
3275
bid 45233.00
3850
quote w base courses
bid
3850
dataTakeOffs
Page 21
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 32 13 16 32 15 00 32 16 13 32 16 23 32 16 33 32 17 13 32 17 16 32 17 23 32 18 00 32 30 00 32 31 00 32 32 00 32 34 00 32 39 00 32 70 00 32 71 00 32 72 00 32 80 00 32 90 00 32 92 00 33 00 00 33 10 00 33 20 00 33 30 00 33 36 00 33 40 00 33 50 00 33 60 00 33 70 00 33 80 00 CLASS TITLE decorative concrete paving aggregate surfacing curbs and gutters sidewalks driveways parking bumpers speed bumps pavement markings athletic and recreational surfacing site improvements fences and gates retaining walls fabricated bridges manufactured site specialties wetlands constructed wetlands wetlands restoration irrigation planting turf and grasses UTILITIES water utilities wells sanitary sewerage utilities utility septic tanks & fields storm drainage utilities fuel distribution utilities hydronic and steam energy utilities electric utilities communications utilities DESCRIPTION landscaping UNIT sf bid sf sf
Idaho Contractor, LLC 208-699-6877 QUANT RATE 320 1 320 400
18 886 6 4.5
incl drainage benches
bid sf ea
1 120 2
12987 32 320
bid bid bid 11275.00 connection fees connection fees ea ea bid
1 1 1
5500 4850 3200
1 1 1
6500 2200 2250
connection fees
ea
325
dataTakeOffs
Page 22
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format CLASS 35 00 00 35 21 00 35 42 00 35 51 00 35 52 00 CLASS TITLE WATERWAY AND MARINE CONSTRUCTION shoreline protection waterway bank protection floating construction offshore platform construction TOTALS: DESCRIPTION 0.00 UNIT QUANT
417331.85
dataTakeOffs
Page 23
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format EXTEND 0.00 0.00 0.00 0.00 0.00 200.00 2250.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16640.00 0.00 208.00 832.00 300.00 480.00 832.00 1664.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 220.00 0.00 (c) 2001 Dean Isaacson rev 31 Jan 2011 dataTakeOffs
Page 24
Page 25
Page 26
Page 27
Page 28
Page 29
Page 30
Page 31
Page 32
Page 33
Page 34
Page 35
Page 36
Page 37
Page 38
Page 39
Page 40
Page 41
Page 42
Page 43
Estimate Worksheet - unit take offs Residential Light Commercial - Master Format EXTEND 0.00 0.00 0.00 0.00 0.00 0.00 417331.85
dataTakeOffs
Page 44
One Page Schedule Residential Light Commercial
Project:
Objectives
Sampleclient New Residence

Major Tasks March April May
Job No: 5001

Projected Completion Date: Client June July August September October November
Date:
Owner Thom Dean Tony
Project Objective:
Pre Construction Site Prep Excavation Foundation Utilities & drainage Backfill & grading Concrete slabs exterior Rockery & Landscaping Framing Roofing Plumbing rough Electrical rough Fireplace Masonry & siding Concrete slabs interior HVAC & infloor Insulation Exterior & garage doors Drywall Decks & porches Painting & wallpaper Electric finish Special Projects Doors & trim Tile work Cabinets & built-ins Counter tops Floorings Plumbing finish Appliances & equipment Punch list Remove Temp BMPs Cleanup
Wrap
Finish
Rough
Site
Tasks
Objectives
Costs Summary
Budget: #REF! Actual: $
modified from original concept (c) 2007 OC Tanner Co.
45

Worksheet Cost Takeoff MF 04

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Worksheet Cost Takeoff MF 04

Uploaded by

Copyright:

Available Formats

Cost Summary and Proforma Residential Light Commercial Project Name: Sampleclient New Residence Client: M/M Joe

Draw Sheet Residential Light Commercial

Idaho Contractor, LLC 208-699-6877

(c)2001, 2011 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

no charge no charge Kootenai County Kootenai County

add-on to company site cell phones

no charge no charge client no charge no charge

safety manual for jobsite

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

client spec sheets

concrete client client heater rental - 2 x 1 mo

client shack - 4 mo + move kits toilet - 4 mo + move mo ea mo 5 1 5 120 55 75

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 3

in house dump fees

hours tons bid

no charge manual 1150.00

250 250 Page 5

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 1 650

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

porch stair rail

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 1 1000

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

1 5 600 144 1200 120 280 120

680 185 1.52 2.15 1.35 1.85 6.5 6.15

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 QUANT RATE 320 2 1 5500

incl ridge - vents - jacks

side - soffit - vents

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 2 2 1 180 265 1250

incl laid-in shower pan & hardi

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

incl hardi - entry

incl shower bid

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 1 1 1 1 3299 4222 520 322

lump lump bid

200 200 320

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 1 1 1 2 3500 1500 325 350

24528.00 lump bid 1 1 2500 14464

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE

5722.00 m/l ea 1 5500

laundry chute 0.00

13150.00 bid pipe - equip bid 1 1 500 8450

(c) 2001 Dean Isaacson rev 31 Jan 2011

Idaho Contractor, LLC 208-699-6877 RATE 1 4200

9007.00 bid 1 220