Worksheet Cost Takeoff MF 04

Cost Summary and Proforma
Residential Light Commercial
Idaho Contractor, LLC

208-699-6877
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
SF TOTAL
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
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
(c)2001 Dean Isaacson
rev 31 Jan 2011
costSummary
Page 1


208-699-6877
TOTAL SALES PRICE

rev 31 Jan 2011
costSummary
828926.54
Page 2

JOB NO:
SF FIN
SF UNFIN
SF TOTAL
6.0%
15%

208-699-6877
5001
3200
1600
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
5.22
13.04
105.20
15%
rev 31 Jan 2011
costSummary
Page 3


rev 31 Jan 2011

208-699-6877
costSummary
Page 4
Draw Sheet

208-699-6877
COST BREAKDOWN REPORT / DRAW SHEET

1 Arch/Eng/Assess/Mitig/Temp
2 Permits & procurement
3 Excavation & earthwork
4 Utilities & drainage
5 Concrete - structural
6 Damproofing - water repellents
7 Framing - decks - porches
8 Roofing
9 Exterior windows & doors
10 Plumbing rough 75%
11 Electrical rough 75%
12 Siding - soffit - cladding
13 Masonry & stone
14 Concrete finishing
15 HVAC
16 Insulation
17 Fire suppression & barriers
18 Drywall & wall finish
19 Painting & finishes
20 Ceiling systems
21 Tiling & stone
22 Flooring
23 Interior doors & trim
24 Cabinets & furnishings
25 Specialties
26 Equipment & conveyance
27 Plumbing finish 25%
28 Electric finish 25%
29 Landscape & exterior
30 Special & outbuildings
31 Waterway & marine
32
Subtotal Hard Costs:
33 Profit & contingency
34 Sales Tax
35 Loan fees & interest
36 Land costs
37 Markup Land & loan
38 Closing & commissions
2892.00
0.00
417331.85
62599.78
25039.91
38000.00
162500.00
42255.00
81200.00
39
828926.54 504971.54
(c)2001, 2011 Dean Isaacson

rev 31 Jan 2011
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
Sampleclient New Resid
45233.00
residentialDrawSheet
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
25039.91
Page 5
Draw Sheet

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%
(c)2001, 2011 Dean Isaacson

rev 31 Jan 2011
residentialDrawSheet
Page 6
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
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
01
01
01
01
01
01
01
01
01
01
01
01
01
01
01
01
01
01
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
00
10
31
31
31
31
31
31
32
32
32
32
32
32
32
32
33
35
00
00
00
13
14
19
23
26
00
13
16
19
23
26
33
43
00
00
(c) 2001 Dean Isaacson

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
2450.00
no charge
no charge
Kootenai County
Kootenai County
ea
ea
29886.00
in house
hours
add-on to company site

cell phones
hours
hours
ea
mo
hours
hours
no charge
no charge
client
no charge
no charge
dataTakeOffs
Page 7

CLASS
01 35 23
01 35 43
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
CLASS TITLE
owner safety procedures
environmental procedures
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

rev 31 Jan 2011

208-699-6877
DESCRIPTION
safety manual for jobsite
UNIT
manual
client
client spec sheets
concrete
ea
client
client
heater rental - 2 x 1 mo
gal
mo
client
shack - 4 mo + move
kits
toilet - 4 mo + move
mo
ea
mo
trusses
hours
dataTakeOffs
Page 8

CLASS
01 56 00
01 56 23
01 56 26
01 56 39
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
CLASS TITLE
temporary barriers and enclosures
temporary barricades
temporary fencing
temporary tree and plant protection
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
02
02
02
02
02
EXISTING CONDITIONS
maintenance of existing conditions
maintenance of site remediation
common work results for existing conditions
geosynthetics for existing conditions
00
01
01
05
05
00
00
50
00
19

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
silt fence
lf
in house
dump fees
hours
tons
bid
no charge
manual
hours
1150.00
dataTakeOffs
Page 9

CLASS
02 06 00
02 21 00
02 22 00
02 24 00
02 25 00
02 26 00
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
CLASS TITLE
schedules for existing conditions
surveys
existing conditions assessment
environmental assessment
existing material assessment
hazardous material assessment
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
03
03
03
03
03
03
03
03
03
03
03
03
03
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
00
11
11
15
16
21
22
24
25
30
31
31
31
00
00
19
00
00
00
00
00
00
00
00
16
23

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
phase 1
ea
bid
bid
27860.00
bid
included in forming bid
lump
included in forming bid
cy
dataTakeOffs
Page 10

CLASS
03 33 00
03 35 00
03 37 00
03 37 16
03 38 00
03 39 00
03 40 00
03 47 00
03 47 13
03 48 00
03 50 00
03 60 00
03 70 00
03 80 00
CLASS TITLE
architectural concrete
concrete finishing
specially placed concrete
concrete pumps
post-tensioned concrete
concrete curing
precast concrete
site-cast concrete
tilt-up concrete
precast concrete specialties
cast decks and underlayment
grouting
mass concrete
concrete cutting and boring
04
04
04
04
04
04
04
04
04
04
04
04
04
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
00
20
22
23
24
25
26
27
43
50
57
57
73
00
00
00
00
00
00
00
00
00
00
00
33
00
05 00 00

208-699-6877
DESCRIPTION
UNIT
m/l
sf
trips
7040.00
m/l
METALS

rev 31 Jan 2011
sf
450.00
dataTakeOffs
Page 11

CLASS
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
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
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
06
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
00
05
05
05
10
11
12
15
16
16
16
16
16
16
17
17
17
17
17
17
00
23
73
83
00
00
00
00
00
13
23
26
43
63
13
23
25
27
33
36

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
porch stair rail
ea
85710.60
lump
see lumber take-off
bid
quote
included in lumber take-off and labor bid

see lumber take-off
see lumber take-off
see lumber take-off
dataTakeOffs
Page 12

CLASS
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
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
CLASS TITLE
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
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

rev 31 Jan 2011

208-699-6877
DESCRIPTION
see lumber take-off
UNIT
quote
see lumber take-off

labor
bid
quote
m/l
quote
ea
m/l
m/l
dataTakeOffs
ea
lf
lf
lf
lf
lf
lf
Page 13

CLASS
06 63 00
06 66 00
06 71 13
06 72 13
06 73 13
06 81 00
06 83 00
CLASS TITLE
plastic railings
custom ornamental simulated woodwork
composite lumber
composite joist assemblies
composite structural decking
composite railings
composite panelling
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
07
THERMAL AND MOISTURE PROTECTION

damproofing
sheet waterproofing
fluid-applied waterproofing
water repellents
thermal insulation
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
00
11
13
14
19
21
21
21
21
21
21
21
22
30
31
31
31
31
31
31
31
32
00
00
00
00
00
00
13
16
19
23
26
99
00
05
00
13
16
19
29
33
53
13

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
37610.00
bid
m/l
wall - floor - plug
sf
bid
slab
bid
sf
incl ridge - vents - jacks
bid
dataTakeOffs
Page 14

CLASS
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
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
CLASS TITLE
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
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

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
side - soffit - vents
bid
bid
garage caulking
dataTakeOffs
limp
Page 15

CLASS
07 87 00
CLASS TITLE
smoke containment barriers
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
08
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
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
00
11
14
14
14
14
14
14
14
15
16
16
16
16
17
30
31
31
32
33
34
35
38
41
44
50
50
56
00
00
13
16
23
29
33
73
76
00
00
13
73
76
00
00
13
16
00
23
00
00
00
00
33
00
66
00

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
16780.00
ea
pr
ea
ea
bid
see list
lump
quote
included
dataTakeOffs
Page 16

CLASS
08 60 00
08 71 00
08 74 00
08 79 00
08 79 13
08 81 13
08 83 00
CLASS TITLE
roof windows and skylights
door hardware
access control hardware
hardware accessories
key storage equipment
decorative glass glazing
mirrors
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
09
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
paver tiling
glass mosaic tiling
plastic tiling
metal tiling
stone tiling
concrete tiling
brick tiling
thin-set tiling
mortar-bed tiling
conductive tiling
00
21
21
21
21
22
22
22
22
25
30
30
30
30
30
30
30
30
30
31
32
33
00
13
16
16.23
16.33
13
16
26
36
00
13
16
19
23
26
29
33
36
39
00
00
00

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
lump
m/l
bid
51316.25
sf
incl laid-in shower pan & hardi
bid
incl hardi - entry
bid
incl shower bid
dataTakeOffs
Page 17

CLASS
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
09 84 00
09 91 13
09 91 23
09 93 13
09 93 23
09 94 13
09 94 16
09 94 19
CLASS TITLE
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
acoustic room components
exterior painting
interior painting
exterior staining and finishing
interior staining and finishing
textured finishing
faux finishing
multicolor interior finishing

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
bid
bid
bid
frpl m/l
bid
bid
bid
bid
bid
dataTakeOffs
Page 18

CLASS
09 96 00
09 97 00
CLASS TITLE
high-performance coatings
special coatings
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
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
emergency aid specialties
fire protection specialties
storage specialties
lockers
postal specialties
metal storage shelving
00
11
12
14
21
21
22
22
26
26
26
28
28
28
28
28
31
32
32
35
41
43
44
50
51
55
56
00
00
00
00
13
16
19
33
00
13
19
13
16
19
23
99
00
19
23
00
00
00
00
00
00
00
13

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
6528.00
m/l
lump
lump
lump
bid
m/l
bid
lump
dataTakeOffs
Page 19

CLASS
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
CLASS TITLE
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
11
11
11
11
11
11
11
11
EQUIPMENT
loading dock equipment
commercial equipment
vacuum cleaning systems
residential equipment
residential kitchen appliances
residential laundry appliances
retractable stairs
00
13
20
24
30
31
31
33
00
00
00
19
00
13
23
00

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
bid
m/l
ea
9225.00
bid
lump
lump
ea
dataTakeOffs
Page 20

CLASS
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
CLASS TITLE
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
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
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
furnishings and accessories
shower curtains
00
10
20
30
31
32
32
35
36
36
36
36
36
36
36
36
40
44
00
00
00
00
00
13
16
00
13
16
19
23
23.13
40
53
61
00
16

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
ea
24528.00
lump
bid
bid
dataTakeOffs
Page 21

CLASS
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
CLASS TITLE
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
13
13
13
13
13
13
13
13
13
13
13
13
13
13
13
13
13
13
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
00
11
12
12
17
19
20
21
24
27
30
31
32
34
34
34
34
34
00
00
13
23
00
00
00
00
16
53
00
00
00
00
13.13
13.16
13.19
13.23

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
built-in bfast
ea
2892.00
m/l
dataTakeOffs
lump
Page 22

CLASS
13 34 13.26
13 34 18
13 34 19
13 34 23
13 36 00
13 40 00
13 50 00
CLASS TITLE
conservatories
post frame building systems
metal building systems
fabricated structures
towers
intergrated construction
special instrumentation
14
14
14
14
14
14
14
14
14
00
10
20
40
42
70
80
90
91
00
00
00
00
00
00
00
00
00
CONVEYING EQUIPMENT
dumbwaiters
elevators
lifts
wheelchair lifts
turntables
scaffolding
other conveying equipment
facility chutes
21
21
21
21
21
21
21
21
00
07
10
12
13
20
30
40
00
00
00
00
00
00
00
00
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
22 00 00
22 07 00
22 09 00

208-699-6877
DESCRIPTION
UNIT
gazebo
ea
5722.00
m/l
ea
laundry chute
ea
0.00
PLUMBING
plumbing insulation
instrumentation and control for plumbing

rev 31 Jan 2011
13150.00
bid
dataTakeOffs
Page 23


208-699-6877
CLASS
22 10 00
22 30 00
22 40 00
22 47 00
22 50 00
CLASS TITLE
plumbing piping
plumbing equipment
plumbing fixtures
drinking fountains and water coolers
pool and fountain plumbing systems
23
23
23
23
23
23
23
23
23
23
23
23
00
07
10
20
21
30
38
40
50
60
70
80
00
00
00
00
13
00
13
00
00
00
00
00
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
25
25
25
25
00
10
30
50
00
00
00
00
INTEGRATED AUTOMATION
integrated automation network equipment
integrated auto instrumentation and terminal devices
integrated automation facility controls
26
26
26
26
26
26
00
09
09
09
09
09
00
13
16
17
23
33
ELECTRICAL
electrical power monitoring
electrical controls & relays
programmable controllers
lighting control devices
central dimming controls

rev 31 Jan 2011
DESCRIPTION
pipe - equip
UNIT
bid
lump
9007.00
bid
bid
0.00
14804.00
dataTakeOffs
Page 24


208-699-6877
CLASS
26 09 43
26 09 61
26 10 00
26 20 00
26 30 00
26 40 00
26 51 00
26 52 00
26 53 00
26 54 00
26 55 00
26 56 00
CLASS TITLE
network lighting controls
theatrical lighting controls
med voltage electrical distribution & service
low voltage electrical transmission
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
27
27
27
27
27
27
27
00
10
20
30
40
50
60
00
00
00
00
00
00
00
COMMUNICATIONS
structured cabling
data communications
voice communications
audio-video communications
distributed communications monitoring systems
wireless transceivers
1800.00
28
28
28
28
28
00
10
20
30
40
00
00
00
00
00
ELECTRONIC SAFETY AND SECURITY

electronic access control and intrusion detection
electronic surveillance
electronic detection and alarm
electronic monitoring and control
0.00
31 00 00
31 09 00
31 11 00
EARTHWORK
geotechnical instrumentation and monitoring
clearing and grubbing

rev 31 Jan 2011
DESCRIPTION
UNIT
bid
included
lump
lump
bid
12915.00
equip + man
dataTakeOffs
trips
hours
Page 25

CLASS
31 12 00
31 13 00
31 14 00
31 22 13
31 22 16
31 22 19
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
CLASS TITLE
selective clearing
selective tree and shrub removal and trimming
earth stripping and stockpiling
rough grading
fine grading
finish grading
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
32 00 00
EXTERIOR IMPROVEMENTS

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
incl w grubbing
blade
blade
incl landscabe bid
hours
hours
hoe
hours
water-sewer-cable-phone m/l
bid
bid
bid
45233.00
dataTakeOffs
Page 26

CLASS
32 11 16
32 11 23
32 11 26
32 11 36
32 12 13
32 12 33
32 12 36
32 13 13
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
CLASS TITLE
subbase courses
aggregate base courses
asphaltic base courses
concrete base courses
asphalt paving
flexible paving surface treatments
seal coats
concrete paving
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
33 00 00
UTILITIES

rev 31 Jan 2011

208-699-6877
DESCRIPTION
UNIT
quote w base courses
bid
landscaping
sf
bid
sf
sf
incl drainage
bid
sf
benches
ea
bid
bid
bid
11275.00
dataTakeOffs
Page 27

CLASS
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
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
35
35
35
35
35
WATERWAY AND MARINE CONSTRUCTION

shoreline protection
waterway bank protection
floating construction
offshore platform construction
00
21
42
51
52
00
00
00
00
00

208-699-6877
DESCRIPTION
connection fees
UNIT
ea
connection fees
ea
bid
connection fees
0.00
TOTALS:

rev 31 Jan 2011
ea
dataTakeOffs
417331.85
Page 28

QUANT
RATE

208-699-6877
EXTEND
1
1
200
2250
320
52
4
16
1
4
16
32
52
52
300
120
52
52

rev 31 Jan 2011
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
dataTakeOffs
Page 29

QUANT
RATE
1
120
2
5
1
5

208-699-6877
EXTEND
220
220.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60
180.00
0.00
0.00
0.00
3
360.00
220
440.00
0.00
0.00
0.00
0.00
120
600.00
55
55.00
75
375.00
0.00
0.00
0.00
120
480.00
0.00
0.00

rev 31 Jan 2011
dataTakeOffs
Page 30

QUANT
RATE

208-699-6877
EXTEND
300
120
15
1
35
32
500
35

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4200.00
480.00
500.00
0.00
0.00
0.00
140.00
0.00
0.00
0.00
0.00
0.00
0.00
dataTakeOffs
Page 31

QUANT
RATE

208-699-6877
EXTEND
250
250
650
12500
500
56
110

rev 31 Jan 2011
0.00
0.00
0.00
250.00
0.00
250.00
0.00
650.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12500.00
0.00
0.00
500.00
0.00
0.00
0.00
0.00
0.00
6160.00
0.00
0.00
dataTakeOffs
Page 32

QUANT
RATE

208-699-6877
EXTEND
1600
4.5
500
320
22

rev 31 Jan 2011
0.00
7200.00
0.00
1500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7040.00
0.00
0.00
dataTakeOffs
Page 33

QUANT
RATE

208-699-6877
EXTEND
450
1000
1
1
22670
38522

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
450.00
0.00
0.00
1000.00
0.00
0.00
22670.00
38522.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
dataTakeOffs
Page 34

QUANT
RATE

208-699-6877
EXTEND
7485
4250
320
3277
680
5
600
144
1200
120
280
120
185
1.52
2.15
1.35
1.85
6.5
6.15

rev 31 Jan 2011
0.00
7485.00
0.00
4250.00
0.00
1280.00
0.00
0.00
0.00
0.00
0.00
3277.00
0.00
0.00
0.00
0.00
0.00
0.00
680.00
0.00
925.00
912.00
309.60
1620.00
222.00
1820.00
738.00
0.00
0.00
0.00
dataTakeOffs
Page 35

QUANT
RATE

208-699-6877
EXTEND
380
320
1
2
5500
2000
0.12
9450

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
380.00
0.00
0.00
640.00
5500.00
0.00
0.00
0.00
240.00
0.00
0.00
0.00
9450.00
0.00
0.00
0.00
0.00
0.00
0.00
dataTakeOffs
Page 36

QUANT
RATE

208-699-6877
EXTEND
18600
2650
150

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2650.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150.00
dataTakeOffs
Page 37

QUANT
RATE

208-699-6877
EXTEND
22
185
150
180
2
1
265
1250
2200
6200

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4070.00
0.00
0.00
1200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
360.00
0.00
530.00
1250.00
0.00
0.00
0.00
2200.00
0.00
6200.00
0.00
0.00
dataTakeOffs
Page 38

QUANT
RATE

208-699-6877
EXTEND
650
320
17385
1.25
6250
850

rev 31 Jan 2011
0.00
650.00
0.00
0.00
0.00
0.00
320.00
0.00
0.00
0.00
21731.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6250.00
0.00
0.00
0.00
0.00
0.00
850.00
0.00
0.00
0.00
0.00
0.00
dataTakeOffs
Page 39

QUANT
RATE

208-699-6877
EXTEND
3226
1800
8776
320
1
1
3299
4222
520
322

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3226.00
0.00
0.00
0.00
0.00
1800.00
0.00
0.00
8776.00
0.00
0.00
320.00
0.00
0.00
0.00
3299.00
4222.00
0.00
520.00
0.00
322.00
0.00
dataTakeOffs
Page 40

QUANT
RATE

208-699-6877
EXTEND
150
1
1
1
200
200
320
3850
200

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
0.00
150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200.00
200.00
320.00
0.00
0.00
3850.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200.00
0.00
dataTakeOffs
Page 41

QUANT
RATE

208-699-6877
EXTEND
1228
380
3200
1
1
1
3500
1500
325

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
1228.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
380.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3200.00
0.00
3500.00
1500.00
325.00
dataTakeOffs
Page 42

QUANT
RATE
2
1
1

208-699-6877
EXTEND
350
700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2500
2500.00
14464
14464.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4764
4764.00
0.00
0.00
0.00
0.00
0.00
0.00

rev 31 Jan 2011
dataTakeOffs
Page 43

QUANT
RATE

208-699-6877
EXTEND
2800
650

rev 31 Jan 2011
0.00
0.00
0.00
0.00
0.00
2800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
650.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
dataTakeOffs
Page 44

QUANT
RATE

208-699-6877
EXTEND
2242
5500
222
500

rev 31 Jan 2011
0.00
0.00
0.00
2242.00
0.00
0.00
0.00
0.00
0.00
5500.00
0.00
0.00
0.00
0.00
0.00
0.00
222.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
0.00
dataTakeOffs
Page 45

QUANT
RATE
1
1

208-699-6877
EXTEND
8450
8450.00
0.00
4200
4200.00
0.00
0.00
0.00
0.00
220
220.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8787
8787.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

rev 31 Jan 2011
dataTakeOffs
Page 46

QUANT
RATE

208-699-6877
EXTEND
12454
2000
350
1800
2
16
125
115

rev 31 Jan 2011
0.00
0.00
12454.00
0.00
0.00
0.00
2000.00
0.00
0.00
0.00
0.00
350.00
0.00
0.00
1800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
250.00
1840.00
dataTakeOffs
Page 47

QUANT
RATE

208-699-6877
EXTEND
8
12
75
75
10
75
1450
3275
3850

rev 31 Jan 2011
0.00
0.00
0.00
600.00
900.00
0.00
0.00
750.00
0.00
0.00
1450.00
0.00
0.00
0.00
0.00
0.00
3275.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3850.00
0.00
0.00
dataTakeOffs
Page 48

QUANT
RATE

208-699-6877
EXTEND
3850
320
1
18
886
320
400
6
4.5
1
120
12987
32
320
1
1
1
5500
4850
3200

rev 31 Jan 2011
0.00
0.00
0.00
0.00
3850.00
0.00
0.00
0.00
5760.00
886.00
0.00
1920.00
1800.00
0.00
0.00
0.00
0.00
0.00
12987.00
3840.00
0.00
640.00
0.00
0.00
0.00
5500.00
4850.00
3200.00
0.00
0.00
dataTakeOffs
Page 49

QUANT
RATE
1
1
1

208-699-6877
EXTEND
6500
6500.00
0.00
2200
2200.00
0.00
2250
2250.00
0.00
0.00
325
325.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
417331.85

rev 31 Jan 2011
dataTakeOffs
Page 50
One Page Schedule

Project:

208-699-6877
Sampleclient New Residence
Project Objective:
Objectives
Major Tasks
Projected Completion Date:
Finish
Rough
Site
March
April
May
June
July
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
modified from original concept (c) 2007 OC Tanner Co.
51
Finish
Wrap
One Page Schedule


208-699-6877
Plumbing finish
Appliances & equipment
Punch list
Remove Temp BMPs
Cleanup
Tasks
Objectives
Summary
Costs
Budget:
Err:509
Actual:
$
52
One Page Schedule


208-699-6877
Job No: 5001
Date:
October
November
Thom
September
Tony
August
Dean
July
Owner
Client
ed Completion Date:
53
One Page Schedule


208-699-6877
54

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

Idaho Contractor, LLC

Project Name: Sampleclient New Residence

ADDITIONAL CONSIDERATIONS FOR SPECULATION PROJECTS

Cost Summary and Proforma

Idaho Contractor, LLC

(c)2001 Dean Isaacson

Cost Summary and Proforma

Idaho Contractor, LLC

Cost Summary and Proforma

(c)2001 Dean Isaacson

Idaho Contractor, LLC

Idaho Contractor, LLC

COST BREAKDOWN REPORT / DRAW SHEET

(c)2001, 2011 Dean Isaacson

Sampleclient New Resid

Idaho Contractor, LLC

Sampleclient New Residence

(c)2001, 2011 Dean Isaacson

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

add-on to company site

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

client spec sheets

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

Estimate Worksheet - unit take offs

Idaho Contractor, LLC

(c) 2001 Dean Isaacson

Estimate Worksheet - unit take offs

WOOD, PLASTICS AND COMPOSITES

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

porch stair rail

see lumber take-off

included in lumber take-off and labor bid

see lumber take-off

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

see lumber take-off

Estimate Worksheet - unit take offs

THERMAL AND MOISTURE PROTECTION

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

incl ridge - vents - jacks

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

side - soffit - vents

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson

Idaho Contractor, LLC

Estimate Worksheet - unit take offs

(c) 2001 Dean Isaacson