6669_05_costestimate

COST ESTIMATION OVERVIEW Total 97,396.07$

Sources : RSMEANS Building Construction Cost Data 2010 Remain 2,603.93$

CSI QUANT. UNIT System Cost

General Condition (3 months) 9,622.00$ 9,622.00$

1 Sitework 2,843.59$

Paving

Asphalt 485 1.87$ 906.95$

Gravel 991 0.32$ 320.09$

Garden Soil 829 0.37$ 303.00$

Planting

Magnolia, 4'-5' 2 124.53$ 249.05$

Holly, 15"-18" 8 20.57$ 164.56$

Juniper, 18"-24" 6 19.93$ 119.60$

Forsythia, 2'-3' 6 24.52$ 147.14$

Hibiscus, 3'-4' 3 29.79$ 89.38$

Hydrangea, 2'-3' 4 30.05$ 120.19$

Privet, 18"-24" 12 16.32$ 195.84$

Viburnum, 3'-4' 4 56.95$ 227.80$

2 Foundations 4,498.98$

Excavation

Footing Excavation 1,319.88$ 1,319.88$

Footing & Pier -$ -$

8" thick 18" wide concrete footing (Linear Foot) 252 9.07$ 2,285.49$

12"x12"x6' concrete pier(0.222 C.Y.) 27 33.10$ 893.61$

3 Framing 25,339.99$

Floor

2"x8", 24" o.c. 986 4.69$ 4,626.31$

8'x10' Deck, Joists 24" o.c., Pressure Treated, Lumber Preservative 356 3.68$ 1,310.26$

Exterior Wall

06 12 10.10 0110 SIP Panel 6-1/2" 1733 4.05$ 7,019.08$

Roof

2"x8", 24" o.c., 12/12 pitch (S.F. Cost for Actual Surface Area) 1262 4.32$ 5,446.85$

2"x8", 24" o.c., Flat 451 2.92$ 1,319.11$

Column

06 11 10.28 0010 6"x6" Treated lumber column 8' 4 35.70$ 3.40$

Partition

2"x6", 24" o.c., 8' high 263 0.74$ 194.21$

2"x4", 24" o.c., 8' high 158 0.60$ 94.51$

Hardware

Rough Hardware (tie-down) included in System Cost

Rough Hardware (nails) included in System Cost

Stairs

Wood Stairs, 5' wide, 12risers, 7"/11", Railing included (Cost Per S 1 1,269.93$ 1,269.93$

Wood Stairs, 3' wide, 12risers, 7"/11", Railing included (Cost Per S 1 1,162.83$ 1,162.83$

Wood Trellis System

Wood Trellis Module, Big, (2)4'x5' 16 77.52$ 1,240.32$

Wood Trellis Module, Med, 4'x5' 19 39.78$ 755.82$

Wood Trellis Module, Small, 4'x2' 51 17.60$ 897.35$

4 Exterior Walls 15,150.68$

Windows

Windows, Clerestory, Awning, 36"x36", shutter 4 306.26$ 1,225.04$

Windows, Living South, Picture, 48"x60", Impact (Fixed) 1 826.03$ 826.03$

Windows, Living North, Casement, 48"x60", shutter 1 634.78$ 634.78$

Windows, Double Hung, 36"x48", shutter 7 284.37$ 1,990.57$

Windows, Double Hung, 24"x48", shutter 4 259.63$ 1,038.52$

Skylight 22"x27" 2 378.86$ 757.72$

Doors

Doors, Single Flush, Main, 36"x80" 2 773.84$ 1,547.69$

Doors, Double Glass, Porch, 60"x80" 1 1,301.78$ 1,301.78$

Doors, Sliding 2-Panel, 72"x80" 2 800.45$ 1,600.89$

Siding

Exterior Wall Finish, Fiber Cement Panel 1733 2.44$ 4,227.65$

5 Roofing 3,495.04$

Asphalt, Roof Shingles, Class A (Gable), (Cost for Actual Surface A 1262 1.67$ 2,102.49$

Sprayed Polyurethane Foam Roofing (S.P.F.), Flat 419 3.32$ 1,392.55$

6 Interiors < All Interior Paint is specified as Latex, Zero VOC > 8,192.22$

Wall Finish

Interior Wall Finish, 1/2" Drywall,Taped & Finished 2575 1.10$ 2,823.49$

Doors

Doors, Interior, Single Flush, 36"x80" 3 249.27$ 747.81$

Doors, Interior, Single Pocket, 36"x80" 2 546.60$ 1,093.20$

Doors, Interior, Accordian Folding 1 312.77$ 312.77$

Flooring

Interior, Wood 697 3.83$ 2,671.95$

Bathroom Tile 119 4.39$ 521.93$

Mech/Storage 42 0.50$ 21.06$

7 Specialties 16,693.58$

Bathroom

Master Bath (Set), incl. Grab bars 1 2,925.57$ 2,925.57$

User Bath (Set) 1 1,638.50$ 1,638.50$

Kitchen

Kitchen Wall Cabinet (L.F.) 6 46.75$ 280.50$

Kitchen Base Cabinet 4 68.00$ 272.00$

Kitchen Tops 8 51.00$ 408.00$

Dishwasher 1 187.00$ 187.00$

Range 1 425.00$ 425.00$

Refrigerator 1 408.00$ 408.00$

Microwave / Vent Hood 1 255.00$ 255.00$

Other Appliance

Washer/Dryer 1 850.00$ 850.00$

Ceiling Fans /w downrod(Hampton Bay 52 In. Farmington Ceiling 4 51.00$ 204.00$

Lifts

Wheelchair lift 1 -$ 8,500.00$

Cistern

Water Cistern 2 170.00$ 340.00$

8 Mechanical 5,185.00$

Plumbing Included in Bathroom Spec.

HVAC Fujitsu Dual Zone Ductless Mini-Split 17 SEER - 18000 BTU 2,295.00$

ERV Fantech 403577 SE 425.00$

Duct/Vent 2,125.00$

Water Heater Tankless Water Heater 340.00$

9 Electrical 6,375.00$ 6,375.00$

SITEWORKSYSTEM NAME COMPONENTS SPECIFICATIONS QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Asphalt 1.87$

Paving, Permiable 6" stone base, 2" binder course, 1" topping 1.000 S.F. 1.55$ 0.11$ 0.21$ 1.87$ 1.87$

Gravel 0.32$

Gravel Fill 4" deep 1.000 S.F. 0.21$ 0.09$ 0.02$ 0.32$ 0.32$

Garden 0.37$

Topsoil placement and Grading Furnish and place, truck dumped, unscreened, 4 1.000 S.F. 0.32$ 0.02$ 0.03$ 0.37$ 0.37$

Plants

Tree, Native Species, Deciduous Magnolia, 4'-5' 1.000 Ea. 60.78$ 32.30$ 31.45$ 124.53$ 124.53$

Shrubs, Native Species, Evergreen Holly, 15"-18" 1.000 Ea. 15.85$ 4.72$ -$ 20.57$ 20.57$

Juniper, 18"-24" 1.000 Ea. 14.28$ 5.65$ -$ 19.93$ 19.93$

Shrubs, Native Species, Deciduous Forsythia, 2'-3' 1.000 Ea. 17.00$ 7.52$ -$ 24.52$ 24.52$

Hibiscus, 3'-4' 1.000 Ea. 12.79$ 8.63$ 8.37$ 29.79$ 29.79$

Hydrangea, 2'-3' 1.000 Ea. 22.10$ 7.95$ -$ 30.05$ 30.05$

Privet, 18"-24" 1.000 Ea. 10.67$ 5.65$ -$ 16.32$ 16.32$

Viburnum, 3'-4' 1.000 Ea. 25.08$ 16.15$ 15.73$ 56.95$ 56.95$

FOUNDATIONSYSTEM NAME COMPONENTS SPECIFICATIONS QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Footing Excavation 26' x 60', 4' Deep 1,319.88$

Site clearing Cut & Chip light tress to 6" diam. 0.240 Acre -$ 2,805.00$ incl. in Labor cost 2,805.00$ 673.20$

Excavator Hydraulic, crawler mtd., 1 C.Y. cap. = 100 C.Y./hr 240.000 C.Y. -$ 1.63$ incl. in Labor cost 1.63$ 391.68$

Backfill Dozer, 4" lifts, no compaction 120.000 C.Y. -$ 1.06$ incl. in Labor cost 1.06$ 127.50$

Rough Grade Dozer, 30' from building 120.000 C.Y. -$ 1.06$ incl. in Labor cost 1.06$ 127.50$

Concrete Footing 8"Thick, 18"wide 9.07$

Concrete 3000 psi 0.040 C.Y. 77.31$ -$ 77.31$ 3.09$

Place concrete direct chute 0.040 C.Y. -$ 11.46$ 11.46$ 0.46$

Forms Footing, 4 uses 1.330 SFCA 0.40$ 2.38$ 2.78$ 3.70$

Reinforcing 1/2" dia. Bars, 2 each 1.380 Lb. 0.33$ 0.31$ 0.64$ 0.88$

Keyway 2"x4", beveled, 4 uses 1.000 L.F. 0.11$ 0.54$ 0.65$ 0.65$

Dowels 1/2" diameter bars, 2' long, 6' o.c. 0.166 Ea. 0.48$ 1.31$ 1.79$ 0.30$

Concrete Footing 12"Thick, 24"wide 13.59$

Concrete 3000 psi 0.070 C.Y. 77.31$ -$ 77.31$ 5.41$


Forms Footing, 4 uses 2.000 SFCA 0.40$ 2.38$ 2.78$ 5.56$


Keyway 2"x4", beveled, 4 uses 1.000 L.F. 0.11$ 0.54$ 0.65$ 0.65$


Concrete Pier 6' 33.10$

Concrete 3000 psi 0.222 C.Y. 77.31$ -$ 77.31$ 17.16$


Forms 4 uses 4.000 SFCA 0.40$ 2.38$ 2.78$ 11.12$



Concrete Pier 4' + Timber Column 3' 36.91$

Concrete 3000 psi 0.148 C.Y. 77.31$ -$ 77.31$ 11.44$


Forms 4 uses 3.000 SFCA 0.40$ 2.38$ 2.78$ 8.34$



Timber Column 6"x6" 3' Height 3.000 L.F. 2.71$ 1.84$ 4.56$ 13.67$

Concrete Pier 2' + Timber Column 5' 35.97$

Concrete 3000 psi 0.074 C.Y. 77.31$ -$ 77.31$ 5.72$


Forms 4 uses 2.000 SFCA 0.40$ 2.38$ 2.78$ 5.56$



Timber Column 6"x6" 5' Height 5.000 L.F. 2.71$ 1.84$ 4.56$ 22.78$

FLOOR SYSTEMSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

2"x8", 24" o.c. 4.69$

Wood Joist 2"x8", 24" o.c. 06 11 10.18 2152 0.800 0.48$ 0.36$ 0.83$ 0.67$

Bridging 1"x3", 6' o.c. 06 11 10.06 0012 0.080 0.43$ 1.52$ 1.96$ 0.16$

Box Sills 2"x8" 06 11 10.18 2152 0.130 0.48$ 0.36$ 0.83$ 0.11$

Girder Treated lumber, (2)2"x8" Beam 06 11 10.28 0230 0.125 1.81$ 0.69$ 2.50$ 0.31$

Sheathing, Subfloor Plywood 5/8" CDX 06 16 23.10 0102 1.000 0.43$ 0.29$ 0.72$ 0.72$

Insulation Spray foam, Closed Cell, 2" thick, 2 PCF (R-13) 07 21 29.10 0320 1.000 0.70$ 0.14$ 0.20$ 1.04$ 1.04$

Underside Cover Fiber Cement Board, 1/2" 1.000 0.55$ 1.00$ 0.14$ 1.69$ 1.69$

8'x10' Deck, Joists 24" o.c., Pressure Treated, Lumber Preservative 3.68$

Decking Treated Lumber, 2"x6" 06 11 10.28 0420 1.000 s.f. 1.27$ 0.60$ 1.86$ 1.86$

Lumber Preservative 1.000 0.26$ -$ 0.26$ 0.26$

Joists 2"x10", 24" o.c. 0.800 0.61$ 0.44$ 1.05$ 0.84$

Lumber Preservative 1.000 0.17$ -$ 0.17$ 0.17$

Girder Treated lumber, (3)2"x10" Beam 0.125 3.54$ 0.79$ 4.34$ 0.54$

Wood Stairs, 3' wide, 12risers, 7"/11", Railing included (Cost Per SET) 1,269.93$

Risers Pine, 1"x8", 60" long 06 43 13.40 0730 12.000 Ea. 2.13$ 2.38$ 4.51$ 54.16$

Treads Oak, no returns, 1-1/32"x11-1/2"x60" long 06 43 13.40 0790 12.000 Ea. 36.98$ 5.95$ 42.93$ 515.10$

Stringer 2"x10", 13' length, both ends 06 11 10.28 0460 26.000 L.F. 1.12$ 2.92$ 4.05$ 105.20$

Railing Big Module, (2) each side, include labor 4.000 129.74$ 8.50$ 138.24$ 552.98$

Misc. Bolt Kits 1.000 Ea. 42.50$ -$ 42.50$ 42.50$

Wood Stairs, 3' wide, 12risers, 7"/11", Railing included (Cost Per SET) 1,162.83$

Risers Pine, 1"x8", 36" long 06 43 13.40 0730 12.000 Ea. 1.71$ 2.38$ 4.09$ 49.06$

Treads Oak, no returns, 1-1/32"x11-1/2"x36" long 06 43 13.40 0790 12.000 Ea. 28.48$ 5.95$ 34.43$ 413.10$

Stringer 2"x10", 13' length, both ends 06 11 10.28 0460 26.000 L.F. 1.12$ 2.92$ 4.05$ 105.20$

Railing Big Module, (2) each side, include labor 4.000 129.74$ 8.50$ 138.24$ 552.98$

Misc. Bolt Kits 1.000 Ea. 42.50$ -$ 42.50$ 42.50$

ROOF SYSTEMSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

2"x8", 24" o.c., 12/12 pitch (S.F. Cost for Actual Surface Area) 4.32$

Rafters 2"x8", 12/12 pitch 0.800 0.48$ 0.53$ -$ 1.00$ 0.80$

Ridge board 2"x8" 0.050 0.48$ 0.88$ -$ 1.35$ 0.07$

Fascia Board 2"x8" 0.100 0.48$ 1.76$ -$ 2.24$ 0.22$

Rafter Cable Tie 1/4" Steel Cable /w Attachment Accessories 0.040 0.04$ 0.41$ -$ 0.45$ 0.02$

Soffit nailer (outtrigger) 2"x4", 24" o.c. 0.170 0.21$ 0.64$ -$ 0.85$ 0.14$

Sheathing exterior Plywood, CDX, 1/2" thick 1.000 0.19$ 0.27$ -$ 0.46$ 0.46$


2"x8", 24" o.c., Flat 2.92$

Rafters 2"x8", 24" o.c. 0.800 0.48$ 0.42$ -$ 0.89$ 0.71$

Fascia Board 2"x8" 0.100 0.48$ 1.76$ -$ 2.24$ 0.22$

Bridging 1"x3", 6' o.c. 0.060 -$ 0.43$ 1.52$ 1.96$ 0.12$

Sheathing exterior OSB, 1/2" thick 1.000 0.19$ 0.27$ -$ 0.46$ 0.46$


WALL SYSTEMSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

SIP Panel 6-1/2" 4.05$

SIP Panel 7/16" OSB Both Faces, EPS insul, 5-5/8" thick 06 12 10.10 0110 1.000 2.83$ 0.52$ 0.38$ 3.73$ 3.73$

Plates 2"x6", Double Top, Single Bottom 06 11 10.40 5040 0.375 0.32$ 0.53$ 0.85$ 0.32$

-$

Partitions 2"x6", 24" o.c., 8' high 0.74$

Double Top, Single Bottom Plate no waste, std. & better lumber 06 11 10.26 0902 0.125 2.47$ 3.44$ 5.91$ 0.74$

Partitions 2"x4", 24" o.c., 8' high 0.60$

Double Top, Single Bottom Plate no waste, std. & better lumber 06 11 10.26 0302 0.125 1.62$ 3.16$ 4.79$ 0.60$

Wood Trellis Module, Big, (2)4'x5' 77.52$

Horizontal Element Treated Lumber, 2"x4", (11 members x 4' long x 06 11 10.28 0310 88.000 0.28$ 0.31$ 0.60$ 52.36$

Vertical Element Galv. Steel Square Tube, 1 1/2" x 1 1/2" 20.000 0.68$ 0.43$ 1.11$ 22.10$

Misc. Connectors 1.200 0.85$ 1.70$ 2.55$ 3.06$

Wood Trellis Module, Med, 4'x5' 39.78$

Horizontal Element Treated Lumber, 2"x4", (11 members x 4' long) 06 11 10.28 0310 44.000 0.28$ 0.31$ 0.60$ 26.18$


Misc. Connectors 1.000 0.85$ 1.70$ 2.55$ 2.55$

Wood Trellis Module, Small, 4'x2' 17.60$

Horizontal Element Treated Lumber, 2"x4", (5 members x 4' long) 06 11 10.28 0310 20.000 0.28$ 0.31$ 0.60$ 11.90$


Misc. Connectors 0.500 0.85$ 1.70$ 2.55$ 1.28$

Wood Trellis Module, Stair Railing 552.98$

Modules, Both sides of staircase Big Module, (2) each side, include labor 4.000 129.74$ 8.50$ 138.24$ 552.98$

EXTERIOR WALLSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Exterior Wall Finish, Fiber Cement Panel 2.44$

Fiber Cement Panel Siding 5/16" thick, smooth 07 46 46.10 0070 1.000 0.95$ 0.51$ 1.46$ 1.46$

Building Wrap Spunbounded polypropylene 07 26 10.10 0480 1.100 0.10$ 0.05$ 0.15$ 0.17$

Trim 0.125 0.20$ 0.20$ 0.40$ 0.05$

Paint 1.000 0.16$ 0.60$ 0.76$ 0.76$

Windows, Clerestory, Awning, 34"x22", Impact 306.26$

Window Metal Clad, 34"x22",double insulating glass, low 08 52 13.10 2000 1.000 Ea. 205.70$ 19.13$ 224.83$ 224.83$

Trim interior casing 10.500 L.F. 1.18$ 1.28$ 2.46$ 25.79$

Paint exterior, primer & 2 coats 1.000 Face 0.54$ 21.25$ 21.79$ 21.79$

interior, Latex, Zero VOC, Primer & 1 coat ename09 91 23.39 0500 1.000 Face 0.64$ 21.25$ 21.89$ 21.89$

Caulking 07 92 10.10 2200 9.500 L.F. 0.15$ 0.84$ 1.00$ 9.46$

Drip cap Metal 07 71 43.10 0020 3.000 L.F. 0.36$ 0.48$ 0.83$ 2.50$

Windows, Living South, Picture, 48"x60", Impact (Fixed) 826.03$

Window Double insul., low E glass, fixed 08 52 10.55 0350 1.000 Ea. 425.00$ 34.43$ 459.43$ 459.43$

Impact Windows, (+60% additional window material cost) 1.000 Addition 255.00$ -$ 255.00$ 255.00$




Caulking 07 92 10.10 2200 18.000 L.F. 0.15$ 0.84$ 1.00$ 17.92$

Drip cap Metal 4.000 L.F. 0.36$ 0.48$ 0.83$ 3.33$

Windows, Living North, Casement, 48"x60", Impact 634.78$

Window Double insul., low E glass 08 52 10.55 0350 1.000 Ea. 488.75$ 34.43$ 523.18$ 523.18$




Caulking 07 92 10.10 2200 18.000 L.F. 0.15$ 0.84$ 1.00$ 17.92$

Drip cap Metal 4.000 L.F. 0.36$ 0.48$ 0.83$ 3.33$

Windows, Double Hung, 36"x48" 284.37$

Window Vinyl Windows, 36"x48", White, with LowE3 Insul 08 52 10.20 0200 1.000 Ea. 170.00$ 19.13$ 189.13$ 189.13$




Caulking 07 92 10.10 2200 13.500 L.F. 0.15$ 0.84$ 1.00$ 13.44$

Drip cap Metal 3.000 L.F. 0.36$ 0.48$ 0.83$ 2.50$

Windows, Double Hung, 24"x48" 259.63$

Window Metal Clad, 34"x22",double insulating glass, low 08 52 10.20 0200 1.000 Ea. 153.00$ 19.13$ 172.13$ 172.13$




Caulking 07 92 10.10 2200 11.500 L.F. 0.15$ 0.84$ 1.00$ 11.45$

Drip cap Metal 2.000 L.F. 0.36$ 0.48$ 0.83$ 1.67$

Windows, Skylight, 22"x27" 378.86$

Window Operable, double glazed, 22"x27" 08 62 13.10 0210 1.000 Ea. 263.50$ 61.20$ 324.70$ 324.70$

Headers 2"x6" 06 11 10.40 5040 4.000 L.F. 0.44$ 0.51$ 0.95$ 3.81$



Flashing Aluminum, .013" thick 8.000 L.F. 0.36$ 0.48$ 0.83$ 6.66$

Doors, Single Flush, Main, 36"x80" 773.84$

Door 36"x80" Fiberglass 08 16 13.10 0040 1.000 Ea. 210.80$ 25.50$ 236.30$ 236.30$

Frame Pine, 5-3/16" deep, incl. ext casing & drip cap 06 48 13.10 0420 17.000 L.F. 9.61$ 1.01$ 10.62$ 180.48$

Interior casing 2-1/2" wide 06 22 13.45 0800 18.000 L.F. 1.23$ 0.71$ 1.94$ 34.88$

Sill 8/4x8" deep, oak 06 48 13.10 1000 3.000 L.F. 16.15$ 3.80$ 19.95$ 59.85$

Thresholds Bronze, panic threshold, 5"x1/2"thick 08 71 20.65 0600 1.000 Ea. 25.50$ 15.85$ 41.35$ 41.35$

Butt hinges Steel, 4-1/2"x4-1/2" 08 71 20.90 2000 1.500 Pr. 10.24$ -$ 10.24$ 15.36$

Lockset Cylinder, grip handle deadlocking latch 08 71 20.60 0015 1.000 Ea. 107.95$ 21.25$ 129.20$ 129.20$

Weatherstripping Rubber, spring type 08 71 25.10 1960 1.000 Set 4.72$ 27.20$ 31.92$ 31.92$

Paint Primer & 2 coats, both sides, incl. frame & trim 09 91 13.70 0190 1.000 Set 10.50$ 34.00$ 44.50$ 44.50$

Doors, Double Glass, Porch, 60"x80" 1,301.78$

Door 30"x80" Fiberglass, glass, low e 08 16 13.10 0040 2.000 Ea. 267.75$ 25.50$ 293.25$ 586.50$

Frame Pine, 5-3/16" deep, incl. ext casing & drip cap 06 48 13.10 0420 17.000 L.F. 9.61$ 1.01$ 10.62$ 180.48$


Sill 8/4x8" deep, oak 06 48 13.10 1000 5.000 L.F. 16.15$ 3.80$ 19.95$ 99.75$

Thresholds Bronze, panic threshold, 5"x1/2"thick 08 71 20.65 0600 2.000 Ea. 25.50$ 15.85$ 41.35$ 82.71$


Weatherstripping Rubber, spring type 08 71 25.10 1960 2.000 Set 4.72$ 27.20$ 31.92$ 63.84$

Paint Primer & 2 coats, both sides, incl. frame & trim 09 91 13.70 0190 2.000 Set 10.50$ 34.00$ 44.50$ 89.00$

Exterior Shutters, Blinds Vinyl, louvered, each 16"x80", Bi-Fold Mechanism06 49 19.10 6200 2.000 Pr. 40.38$ 21.25$ 61.63$ 123.25$

Doors, Sliding 2-Panel, 72"x80" 800.45$

Door Aluminum, Vinyl clad, anodized 08 32 13.10 4200 1.000 Ea. 348.50$ 98.60$ 447.10$ 447.10$


Exterior casing 2-1/2" wide 7 22 13.45 0800 25.000 L.F. 1.23$ 0.71$ 1.94$ 48.45$

Sill 8/4x8" deep 06 48 13.10 1000 6.000 L.F. 16.15$ 3.80$ 19.95$ 119.70$

Drip cap Aluminum 07 71 43.10 0020 6.000 L.F. 0.36$ 0.48$ 0.83$ 5.00$

Exterior Shutters, Blinds Vinyl, louvered, each 16"x80", Slide & Stack 06 49 19.10 6200 2.000 Pr. 40.38$ 25.50$ 65.88$ 131.75$

ROOFINGSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Asphalt, Roof Shingles, Class A (Gable), (Cost for Actual Surface Area) 1.67$

Shingles Inorganic class A, 210-235 lb./sq. 07 46 46.10 0070 1.000 S.F. 0.43$ 0.43$ 0.85$ 0.85$

Drip edge Galv. Metal, 5" wide 07 71 43.10 0400 0.150 L.F. 0.46$ 0.48$ 0.94$ 0.14$

Building paper Asphalt felt sheathing paper, #15 07 26 10.10 0401 1.150 S.F. 0.04$ 0.05$ 0.09$ 0.11$

Ridge shingles Asphalt 07 31 13.10 0900 0.042 L.F. 1.27$ 0.48$ 1.75$ 0.07$

Soffit & fascia Aluminum, painted, 1' overhang, solid 07 42 13.20 6900 0.083 L.F. 2.55$ 3.46$ 6.01$ 0.50$

Rake trim 1"x6", painted 06 65 10.10 0520 0.040 L.F. 1.70$ 2.55$ 4.25$ 0.17$

Gutter Seamless, aluminum painted 07 71 23.30 0012 0.083 L.F. 1.97$ 1.77$ 3.74$ 0.31$

Downspouts Aluminum, painted 07 71 23.10 0300 0.035 L.F. 1.56$ 1.17$ 2.74$ 0.10$

Sprayed Polyurethane Foam Roofing (S.P.F.), Flat 3.32$

Polyureathane foam Closed cell, 3 PCF, 1", R-6.7 07 57 13.10 0200 1.000 S.F. 0.60$ 0.03$ 0.03$ 0.65$ 0.65$

Primer for substrate 07 57 13.10 0300 1.000 S.F. 0.14$ 0.14$ 0.17$ 0.44$ 0.44$

Silicone coating Spray-on 07 57 13.10 0700 1.000 S.F. 0.78$ 0.17$ 0.20$ 1.16$ 1.16$

Drip edge Galv. Metal, 5" wide 07 71 43.10 0400 0.100 L.F. 0.46$ 0.48$ 0.94$ 0.09$

Building paper Asphalt felt sheathing paper, #15 07 26 10.10 0401 1.150 S.F. 0.04$ 0.05$ 0.09$ 0.11$

Soffit & fascia Aluminum, painted, 1' overhang, solid 07 42 13.20 6900 0.080 L.F. 2.55$ 3.46$ 6.01$ 0.48$

Rake trim 1"x6", painted 06 65 10.10 0520 0.043 L.F. 1.70$ 2.55$ 4.25$ 0.18$

Gutter Seamless, aluminum painted 07 71 23.30 0012 0.040 L.F. 1.97$ 1.77$ 3.74$ 0.15$

Downspouts Aluminum, painted 07 71 23.10 0300 0.020 L.F. 1.56$ 1.17$ 2.74$ 0.05$

INTERIORSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Interior Wall Finish, 1/2" Drywall,Taped & Finished 1.09$

Gypsum Wallboard 1/2" thick, standard, Taped & finished 09 29 10.30 0350 1.000 S.F. 0.30$ 0.39$ 0.69$ 0.69$

Corners Taped & finished 09 29 10.30 5350 0.083 L.F. 0.08$ 0.40$ 0.48$ 0.04$

Painting Latex, Zero VOC, Primer, Spray 09 91 23.39 0500 1.000 S.F. 0.04$ 0.06$ 0.10$ 0.10$

Painting Latex, Zero VOC, Paint 2 coat enamel, Spray 09 91 23.39 0500 1.000 S.F. 0.09$ 0.10$ 0.19$ 0.19$

Paint trim to 6" wide, Latex, Primer & Paint 1 coat 09 91 23.52 7500 0.125 L.F. 0.09$ 0.53$ 0.61$ 0.08$

Trim Baseboard, Shoe, Prefinished, 3/8"x5/8" 06 22 13.15 0580 0.125 L.F. 0.38$ 0.71$ 1.10$ 0.14$

Wood Flooring, Interior 3.83$

Wood Yellow pine, 3/4" x 3-1/8" 09 64 29.10 7400 1.000 S.F. 1.69$ 0.99$ 2.68$ 2.68$

Sanding and finishing 2 Coats 1.000 S.F. 0.66$ 0.49$ 1.16$ 1.16$

Bathroom Flooring, Interior 4.39$

Ceramic Tile 8"x8" tile, glazed, thin set 09 30 13.10 3260 1.000 S.F. 3.04$ 1.34$ 4.39$ 4.39$

Storage Flooring 0.50$

Concrete Finish Exposed local aggregate finish 03 35 29.30 1600 1.000 S.F. 0.20$ 0.31$ 0.50$ 0.50$

Doors, Interior, Single Flush, 36"x80" 249.27$

Door Lauan, hollow core, 1-3/8"x36"x80" 08 14 33.20 7500 1.000 Ea. 29.33$ 22.53$ 51.85$ 51.85$

Frame Pine, 3-5/8" deep 06 48 16.10 3000 17.000 L.F. 4.68$ 1.01$ 5.69$ 96.67$

Trim Door trim set, 1 head & 2 sides, pine, 2-1/2" wid06 22 13.50 3150 1.000 Ea. 19.13$ 32.30$ 51.43$ 51.43$

Paint Spray, both sides, incl. frame & trim, Primer & 2 09 91 23.39 1.000 12.71$ 21.25$ 33.96$ 33.96$


Lockset Passage 08 71 20.40 1700 1.000 Ea. 14.45$ 11.90$ 26.35$ 26.35$

Doors, Interior, Single Flush, 30"x80" 239.76$

Door Lauan, hollow core, 1-3/8"x30"x80" 08 14 33.20 7500 1.000 Ea. 26.78$ 21.25$ 48.03$ 48.03$



Paint Spray, both sides, incl. frame & trim, Primer & 2 09 91 23.39 1.000 Ea. 12.71$ 21.25$ 33.96$ 33.96$


Lockset Passage 08 71 20.40 1700 1.000 Ea. 14.45$ 11.90$ 26.35$ 26.35$

Doors, Interior, Single Pocket, 36"x80" w/hardware 546.60$

Door 6 panel pine, 36"x80" 08 14 33.20 8824 1.000 Ea. 203.15$ 36.13$ 239.28$ 239.28$




Hardware Typ. Pocket Door hardware 08 71 20.15 2100 1.000 Ea. 113.90$ -$ 113.90$ 113.90$

Doors, Interior, Bifold 48"x80" w/hardware 312.77$

Door Flush, birch, w/hardware, 48"x80" 08 14 33.20 2760 1.000 Ea. 82.88$ 31.88$ 114.75$ 114.75$




Doors, Interior, Bifold 72"x80" w/hardware 334.19$

Door Flush, birch, w/hardware, 72"x80" 08 14 33.20 2800 1.000 Ea. 92.65$ 37.83$ 130.48$ 130.48$




BATHROOM SYSTEMSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Master Bathroom System 2,925.57$

Water Closet Floor mounted, 2 piece, close coupled, white 1.000 Ea. 238.00$ 106.25$ 344.25$ 344.25$

Rough-in Waste, 4" dia. DWV piping 1.000 Ea. 36.55$ 32.30$ 68.85$ 68.85$

Vent, 2" dia. DWV piping 1.000 Ea. 27.20$ 35.70$ 62.90$ 62.90$

Supply 1/2" dia. Type"L" copper supply piping 1.000 Ea. 13.60$ 25.50$ 39.10$ 39.10$

Lavatory 20"x18", P.E. cast iron with accessories 1.000 Ea. 238.00$ 89.25$ 327.25$ 327.25$

Rough-in Waste, 1-1/2" dia. DWV piping 1.000 Ea. 51.00$ 72.25$ 123.25$ 123.25$

Supply, 1/2" dia. Type "L" copper supply piping 1.000 Ea. 21.25$ 42.50$ 63.75$ 63.75$

Bathtub P.E. cast iron 5' long with accessories, white 1.000 Ea. 850.00$ 153.00$ 1,003.00$ 1,003.00$


Vent, 1-1/2" dia. DWV piping 1.000 Ea. 32.30$ 25.50$ 57.80$ 57.80$


Piping Waste, 4" dia. DWV piping 6.000 L.F. 11.90$ 10.20$ 22.10$ 132.60$

Vent, 2" dia. DWV piping 6.000 L.F. 16.15$ 10.20$ 26.35$ 158.10$

Supply, 1/2" dia. Type "L" copper supply piping 10.000 L.F. 2.33$ 4.25$ 6.58$ 65.79$

Vanity base cabinet 32" wide, Knee Space 1.000 Ea. 212.50$ 34.00$ 246.50$ 246.50$

Vanity top Plastic laminated square edge 2.670 L.F. 17.00$ 12.75$ 29.75$ 79.43$

Wall Reinforcements Grab bars 10.000 L.F. 0.43$ 1.70$ 2.13$ 21.25$

Grab bars Stainless Steel, ADA 16.000 L.F. 6.80$ 1.70$ 8.50$ 136.00$

Guest Bathroom System (Two Fixture) 1,638.50$











Vanity base cabinet 2 Door, 30" wide 1.000 Ea. 238.00$ 34.00$ 272.00$ 272.00$


BATHROOM SYSTEMSYSTEM NAME COMPONENTS SPECIFICATIONS CSI QUANT UNIT MAT LABOR EQUIP TOTAL PER UNIT TOTAL PER S.F.

Master Bathroom System 3,441.85$








Bathtub P.E. cast iron 5' long with accessories, white 1.000 Ea. 1,000.00$ 180.00$ 1,180.00$ 1,180.00$


Vent, 1-1/2" dia. DWV piping 1.000 Ea. 38.00$ 30.00$ 68.00$ 68.00$





Vanity base cabinet 32" wide, Knee Space 1.000 Ea. 250.00$ 40.00$ 290.00$ 290.00$


Wall Reinforcements Grab bars 10.000 L.F. 0.50$ 2.00$ 2.50$ 25.00$

Grab bars Stainless Steel, ADA 16.000 L.F. 8.00$ 2.00$ 10.00$ 160.00$

Guest Bathroom System (Two Fixture) 1,927.65$











Vanity base cabinet 2 Door, 30" wide 1.000 Ea. 280.00$ 40.00$ 320.00$ 320.00$


Documents

6669_05_costestimate