Stellar Consulting Estimate Template 01-22-18

Project Info
Client Info Drawing Index Reference

Teri Lupi
Client name ABC Devlopment Pdf pg # Dwg # Description
Address
City, state & zip
Phone #
Email address
Project Info
Project name Sample Projcet - Retail and Residential Mixd Use
Address
City, state & zip
Site Contact
Position
Phone #
Email address
Contract Info
Bid date
Contract start date
Contract completion date
Total project duration in weeks 52.2 30.4375 Days/mo
Total project duration in months 12.0 4.3482 Weeks/mo
Labor Info
Sub GC's, profit & O/H on labor or labor burdens if direct labor
Labor rates, avg crew: Labor Burdens, etc Markup Rate Total
Project manager 30% $ 65.00 $ 133.25
Superintendent 30% $ 50.00 $ 102.50
Cleaning 30% $ 20.00 $ 41.00
General labor 30% $ 24.00 $ 49.20
Demo 70% $ 32.00 $ 65.60
Heavy equipment operator 70% $ 55.00 $ 112.75
Iron worker 70% $ 50.00 $ 102.50
Carpenter 105% $ 35.00 $ 71.75
Carpenter, finish 70% $ 40.00 $ 82.00
Roofer 70% $ 28.00 $ 57.40
Drywall, tape & finish 70% $ 30.00 $ 61.50
Tile 70% $ 40.00 $ 82.00
Carpet 70% $ 35.00 $ 71.75
Paint 70% $ 32.00 $ 65.60
Plumbing 70% $ 80.00 $ 164.00
Electrical 70% $ 80.00 $ 164.00
Materials Info
Material costs:
Concrete, 2,500 psi (Incl delivery, min charges, etc) $ 190.00
Concrete, 3,000 psi $ 195.00
Concrete, 4,000 psi $ 205.00
Concrete, 5,000 psi $ 215.00
Concrete, 6,000 psi $ 225.00
Steel price per pound, reinforcing $ 0.57
Steel price per ton, reinforcing, hot rolled $ 1,130
Steel price per pound, structural $ 0.57
Steel price per net ton, structural, cold rolled $ 1,240
Gasoline price / gal $ 2.95
Local materials sales tax (factor) 100.00%
Waste factors:
Concrete 10%
Rebar 15%
Metal stud framing 7%
Lumber 15%
Wood flooring & trim 10%
Insulation 5%
Roofing, asphalt shingles 8%
Roofing, standing seam 10%
Siding 10%
Gypsum 15%
Carpet 10%
Tile flooring 15%
Wall coverings 13%
Paint 4%
Design Info
Floor Area
1st flr
2nd flr 0
3rd flr
Total livable area 0
Number of units
Floor to Ceiling Heights (to top plate)

Lower level / basement
1st flr 9.08
2nd flr 9.08
3rd flr
4th flr
5th flr
6th flr
2nd - 6th flr
Attic (avg)
Avg column ht
Avg int wall ht
Garage, avg
Roof Run Rise Hyp Factor

Roof pitch factor 1.083 12 1 12.042 1.003
12 2 12.166 1.014
12 3 12.369 1.031
12 4 12.649 1.054
12 5 13.000 1.083
12 6 13.416 1.118
12 7 13.892 1.158
12 8 14.422 1.202
12 9 15.000 1.250
12 10 15.620 1.302
12 11 16.279 1.357
12 12 16.971 1.414
12 13 17.692 1.474
12 14 18.439 1.537
Units Schedule
Floor 2 Bdrm ADA
1 68 4
2
3
4
5
68 4 0
Total 72
Prepared by: Steve Major Stellar Consulting, LLC Page 1 of 12/15/2019

12.08

JTK Construction Estimato
Quantities Labor
Labor
Cost Code Item Qty Units SF LF CY LH /Unit Hours
Earth Movement, Cut, Fill & Grading
Landscaping Totals #VALUE! #REF!
Site Construction Totals #REF!
03-000 Division 03 — Concrete
Columnns
05-0500 Columns, HSS 5x5x5/16, crawl sp 3
05-0500 Columns, HSS 5x5x5/16, 1st flr 1
Beams
05-0500 Beams, W 12 x 22, crawl sp
05-0500 Beams, W 12 x 22, 1st flr
05-0500 Beams, W 12 x 40, crawl sp
05-0500 Beams, W 12 x 40, 1st flr
Structural Steel Bracing, Base Plates, Misc

05-5100 Metal framing misc
Metal Structure Totals
Metals Totals
Stud Framing, 1st Floor
06-1110 Wall plates, top LF 0 0.012 0.0
06-1110 2x6, 16" OC walls, 1st flr, 9'1" SF 0 0 0.032 0.0
Totals - Stud Framing, 1st Floor #VALUE!

06-1110 Walls, int, 2x4, @16"OC, 2nd flr, 9'1" SF 0 0 0.010 0.0
06-1110 Walls, int, 2x6, @16"OC, 2nd flr, 9'1" SF 0 0 0.021 0.0
Totals - Stud Framing, 2nd Floor 0.0

Stud Framing Totals #VALUE! #VALUE!
06-1110 2x6 (2) DF posts, 1st flr 2 LF 18 0.032 0.6
06-1110 2x6 (3) DF posts, 1st flr, unmarked size 29 LF 263 0.050 13.2
06-1110 2x6 (5) DF posts, 1st flr 3 LF 27 0.080 2.2
06-1110 6x6 DF columns, 1st flr 4 LF 36 0.070 2.5

06-1110 8x8 DF columns, 1st flr, @porch, 9'1" 2 LF 20 0.100 2.0
Posts, 2nd Flr

06-1130 Misc headers
06-1130 2x10 DF joists, @16"OC, 1st flr LF 2,581 3,958 0.020 79.2
Stairs & Landings Framing

06-1130 2x14 DF staircase stringers, (3), 1st flr 2 LF 93 0.200 18.7
06-1130 2x12 DF staircase treads, 1st flr LF 125 0.050 6.2
Sheathing, Floors
Sheathing, Walls
06-1610 15/32" OSB, ext walls SF 0 0.019 0.0
Sheathing, Roof
06-1130 5/8" roof sheathing SF #REF! 0.006 #REF!
Framing Connectors & Adhesives
06-0500 Misc connectors 1 LS 25.0 25.0

Finish Carpentry
06-4200 Cabinetry, uppers, kitchen, 1st flr LF 27 0.35 9.5
Kitchen Cabinetry Totals #REF!

Cabinetry, Bathrooms
06-4200 Cabinetry, vanities, common bath, 1st flr LF 11 0.50 5.5
06-4200 Cabinetry, vanities, common bath, 2nd flr LF 14 0.50 7.0
06-4200 Cabinets, full ht from countertop, linen, ma bath LF 1.5 0.90 1.4
Cabinetry, Laundry, Closet & Other
06-4200 Cabinets, linen, master closet LF 3 0.40 1.0
Cabinetry Hardware
Cabinetry & Countertops Totals #REF!
06-4200 Beams, 8x12, false, 2nd flr clg LF 17 0.200 3.3

06-4200 Beams, 8x12, false, 2nd flr clg, hips LF 31 0.200 6.2
Door Trim, Interior

06-4200 1x5 door trim, paint gr, int LF 0 0.050 0.0
Window Trim, Interior

Stair Handrails, Misc Trim & Paneling
06-4200 1-1/2" dia handrails, wood LF 89 0.080 7.1
Trim & Shelving Totals 4,733 #REF!

Finish Carpentry Connectors
Finish Carpentry Totals #REF!

Wood & Plastics Totals #REF!
Insulation, Floors & Ceilings

07-2100 R-30 batt, floors, crawl space, 1st flr SF #REF! 0.004 #REF!
Insulation Totals #REF! #REF!
Walls Waterproofing
Peel-&-Stick Membrane, Windows & Doors

Foundation Drainage, French Drains, etc
Walls Waterproofing Totals #REF!
07-1113 Felt paper, roof, 30# SF #REF! 0.002 #VALUE!
07-1113 Composite shingle, 30-yr SF 0 0.035 0.0
Roof Flashing & Vents

Flashing, Ridges
07-3000 Ridge flashing, roof LF 106 0.030 3.2
Flashing, Hips
07-3000 Hip flashing, roof LF 233 0.024 5.6
07-3000 Roof to wall apron flashing LF 90 0.040 3.6
Roof Vents
Soffit Vents
Roof Waterproofing Totals 12
07-7010 Downspouts 9 LF 191 0.075 14.3
Gutters & Downspouts Totals 14

Roof Prot, Roofing & Gutters Totals 27
07-4600 Soffits, 1x6 V-groove T&G SF 0.060 0.0
Siding & Cladding, Exterior

09-9113 Stucco exterior SF 4,675 0.090 420.8
Stone Cladding & Brick Siding

07-4600 Stone veneer siding SF 916 0.220 201.5
Flashing, Walls, Openings

07-4600 1x8 DF fascia LF 0 0.038 0.0
07-4600 2x12 DF fascia LF 478 0.050 23.9
Trim, Other
Siding & Trim, Exterior Totals 1,098 673

08-1000 Doors, 1st flr, ext, 3080 1 Ea 2.5 2.5

Doors Totals 10 675
Door Hardware
Garage Doors
08-1000 12'x14', garage doors 1 Ea 10.0 10.0
08-3500 Garage door opener 1 Ea 3.5 3.5
08-3500 18'x8', garage doors 1 Ea 6.0 6.0
08-3500 Garage door opener 1 Ea 3.5 3.5
Windows
08-5000 3060 windows 3 Ea 54 1.60 4.8
08-5000 5050 windows 1 Ea 25 1.70 1.7
08-5000 6050 windows 4 Ea 120 1.80 7.2
08-5000 9050 windows 5 Ea 225 2.50 12.5
08-5000 9060 windows 1 Ea 54 2.80 2.8
08-5000 11060 windows 1 Ea 66 3.50 3.5
Skylights
Windows Totals 29 6,135 731

08-9000 Special deputy inspections Ea
09-2900 5/8" gypsum, walls, 1st flr, 9' SF 8,021 883 0.014 112.3
09-2900 Tape & finish, level 5 SF 0 0.017 0.0
09-2900 5/8" gypsum, walls, 1st flr, garage, 15' SF 2,325 155 0.014 32.6
09-2900 5/8" gypsum, walls, 2nd flr, 9' SF 7,121 784 0.014 99.7
Gypsum Ceilings
09-2900 1/2" gypsum, ceilings, 1st flr, (2) layers SF 2,597 0.034 88.3
09-2900 5/8" gypsum, ceilings, 1st flr SF 2,030 0.034 69.0
09-2900 5/8" gypsum, ceilings, 2nd flr SF 2,186 0.017 37.2

09-2900 5/8" gypsum, ceilings, 2nd flr, 3:12 pitch SF 520 0.017 8.8
Gypsum, House Totals 4,216 1,152

Gypsum Totals 1,152
Countertops
Countertops Totals 20,995 336
Tile Floors, Showers

09-1000 Tile, floor, shower SF 21 0.290 6.1
09-1000 Grout & sealer SF 21 0.030 0.6
Tile Walls, Showers & Tub Surrounds
Tile Walls, Bathrooms, Other

Tile Walls, Backsplashes

Tile Floors & Walls Totals 738
Wood Floors Totals SF 32,585
Floor Prep, Transition Strips & Misc

09-4000 Transition strips LF 0.040 0.0
09-4000 Stair treads Ea 0.400 0.0
Paint, Interior
Paint, Ceilings, Interior
Paint, Trim, Interior
Paint, Windows & Doors, Interior

09-9113 Paint, door frames, PT Ea 0 1.50 0.0
09-9113 Stain SC oak doors Ea 0 1.10 0.0
Paint, Interior Totals 0 7

09-9113 Paint, walls, ext, stucco SF #REF! 0.014 #REF!
Paint, Soffits, Fascia & Trim, Exterior

Paint Totals #REF! #REF!
Division 09 — Finishes Totals #REF!
Vanity Mirrors
Bathroom Accessories
Bathroom Accessories, Toilet Partitians, Comm.

10-2000 Mirror, 3'x4' 4 Ea 1.00 4.0
10-2000 Grab bars, 36" 4 Ea 0.80 3.2
15-0000 Division 15 — Mechanical
Bibbs, Hose
Water Heaters & Steam Generators

15-1000 Water heater, tankless, elect 1 Ea 6.00 6.0
Showers, Faucets & Showerheads
Bathtubs, Faucets & Showerheads

15-1000 Bathtub, 36x72, ma bath 1 Ea 3.50 3.5
15-1000 Faucet 1 Ea 2.50 2.5
Toilets, Urinals & Bidets
Sinks & Faucets, Vanity
15-1000 Sinks, vanity, 1st flr 4 Ea 1.00 4.0
15-1000 Faucet 4 Ea 1.20 4.8

Sinks & Faucets, Kitchen
Sinks & Faucets, Laundry, Bar & Other
Fixtures, Other, Garbage Disposals, etc

Fixtures Totals 28.0
15-8000 Furnace, F-1 Ea 18.00 0.0
Heating & Cooling Totals 28.0

Electrical Panels
16-1000 Electrical panel, R1 2 LS 8.00 16.0
Junction Boxes
Kitchen / Dining Lights
Bathrooms Lights
Other Lights, Wall & Surface Mt, etc, Int

16-2000 Exit signs 4 Ea 1.00 4.0
Occupancy Sensors
16-2500 Exhaust fans, EF-1 7 Ea 1.20 8.4
16-2500 Smoke detectors, SD 9 Ea 0.50 4.5
16-3000 Outlets, duplex 51 Ea 0.35 17.9

16-3000 Outlets, duplex, GFCI 14 Ea 0.50 7.0
16-3000 Switches, single 38 Ea 0.30 11.4

16-3000 Switches, dimmer, D 11 Ea 0.50 5.5
16-3000 Outlets, telecom 5 Ea 0.90 4.5
Electrical Rough-in & Trim-out Totals #REF!
Appliances Totals 4.5

Subtotals #VALUE!
01-0015 Business license 1 LS
01-0010 Labor burdens (Div 1 labor only) 5 LS 0
09-1000 Grout & sealer SF 0 0.020 0.0
06-1130 18" open web truss beams, crawl sp LF 124 0.100 12.4
09-1000 Grout & sealer SF 0 0.020 0.0

06-4200 Shelving, 2nd flr, pantry LF 13 0.200 2.6
06-1130 4x10 DF beams, headers, 1st flr walls LF 10 0.200 2.0
06-4200 Shelving, 2nd flr, master closet LF 31 0.150 4.6
06-1130 Beams, 1st floor, 1-3/4"x11-7/8" LVL LF 44 0.250 11.0
06-1130 2x10 (3) DF beams, headers, 2nd flr LF 20 0.550 11.0
Cabinetry Totals 28.5
06-1130 Beams, 2nd flr walls, 16" LVL, headers LF 221 0.033 7.3
06-1110 Wall plates, DF, bottom LF 13 0.038 0.5
Posts, 1st Flr
06-1130 2x10 PT beams, ledger, crawl sp, #5 LF 122 0.220 26.8
06-4200 Trim, 1st flr, base, reception, halls LF 149 0.055 8.2
09-1000 Grout & sealer SF 0 0.030 0.0
06-4200 Trim, base, 2nd flr, hall & laundry LF 106 0.055 5.8
06-4200 Trim, 1st flr, base, storage/garage LF 150 0.055 8.2

06-1130 Beams, 2nd floor, 8x14, @ porch LF 19 0.300 5.7
Flashing, Roof To Wall

06-4200 Trim, 1st flr, base, offices LF 290 0.055 16.0
06-1110 8x8 DF columns, 1st flr, @entry, 11'2" 2 LF 22 0.100 2.2
Beams, 2nd Floor Framing
05-0500 Columns, HSS 5-1/2x5-1/2x1/4, 1st flr 4 LF 36 24 7.6
06-0000 Division 06 — Wood & Plastics
06-4200 Trim, 1st flr, base, kitchen LF 39 0.055 2.1
Beams, Foundation Walls & 1st Floor
16-3000 Outlets, duplex, GFCI, WP, ext 4 Ea 0.50 2.0

10-2000 Toilet tissue dispenser 3 Ea 0.60 1.8
10-2000 Soap dispenser 2 Ea 0.50 1.0
06-4200 Trim, base, 2nd flr, stairs & landings LF 38 0.055 2.1
15-1000 Urinals, 1st flr 1 Ea 2.00 2.0
08-1000 Doors, 2nd flr, int, 3068 4 Ea 1.6 6.4
06-4200 Shelving, 2nd flr, bed 2 closet LF 9 0.150 1.3

16-2500 Carbon monoxide / smoke detectors, CS 3 Ea 0.60 1.8
08-1000 Doors, 2nd flr, int, 3068, pocket 1 Ea 5.0 5.0
Trim
Base Trim

07-4600 1x6 DF stair risers LF 0 0.040 0.0
06-1110 Walls, int, 2x4, @16"OC, 1st flr, 9'1", round wall LF 0 0 0.044 0.0
09-9113 Second coat SF 0.044 0.0

06-4200 Trim, 1st flr, base, stairs & landings LF 75 0.055 4.1
06-4200 Trim, base, 2nd flr, bathrooms LF 41 0.055 2.3
07-3000 Valley flashing, roof LF 78 0.024 1.9
15-1000 Toilets, ma bath, 2nd flr 1 Ea 2.00 2.0
Lighting & Fan Fixtures, Outlets & Switches, etc
Roof Framing, Blocking & Misc
15-1000 Sinks, kitchen, 2nd flr 1 Ea 2.00 2.0
06-4200 Trim, base, 2nd flr, living, dining, kitchen LF 96 0.055 5.3
Gutters & Downspouts
Soffits
15-1000 Showerhead 1 Ea 0.50 0.5
15-1000 Faucets 1 Ea 1.75 1.8
06-1130 Beams, roof, 8x14, @porch LF 67 0.300 20.1
08-1000 Doors, 1st flr, ext, 12080, sliding 1 Ea 8.0 8.0
08-1000 Doors, 1st flr, int, 3080, double, conf 1 Ea 3.5 3.5
06-4205 Cabinetry hardware, laundry & other 0 Ea 0 0.120 0.0
Beams, Headers, 2nd Flr Walls

06-1110 Walls, int, 2x4, @16"OC, 1st flr, 9'1" LF 0 0 0.022 0.0
Ceiling fans, Exhaust Fans, Smoke Det, etc
06-1110 2x6, 16" OC walls, 1st flr, 11'1", columns SF 460 379 0.021 8.0
06-4200 Trim, 1st flr, base, samples rm LF 41 0.055 2.3
06-4200 Shelving, 2nd flr, laundry, drying rod LF 8 0.100 0.8
06-0500 Sheathing adhesive SF 0 0.002 0.0
15-1000 Sinks, vanity, 2nd flr 3 Ea 1.00 3.0
09-1000 Flooring, bathrooms, 2nd flr SF 168 0.090 15.2
09-9113 Second coat SF 1.000 0.0
Outlets & Switches

09-1000 Tile, wall, tub surround, 8'h SF 68 11 0.150 10.2

09-1000 Tile, wall, shower, ma shower, 8'h SF 68 9 0.150 10.1
07-2600 Foundation waterproofing SF 2,208 368 0.015 33.1
Roof Waterproofing
09-1000 Flooring, stairs & landings SF 74 0.090 6.7

Paint, Exterior
Blocking & Misc Framing
08-1000 Doors, 2nd flr, int, 7068, pantry 1 Ea 2.5 2.5

15-1000 Faucet 3 Ea 1.20 3.6
09-1000 Tile, backsplash, bathrooms SF 40 40 0.290 11.6
10-2000 Waste receptacle 2 Ea 0.80 1.6
Appliances
21-0000 Division 21 — Fire Supression
09-1000 Flooring, deck, 2nd flr SF 239 0.090 21.5
08-5000 11050 windows 1 Ea 55 3.00 3.0
06-1130 24" truss joists, @24"OC, 2nd flr LF 2,643 1,454 0.055 80.0
06-1110 Wall plates, top LF 2,907 0.017 49.4
09-1000 Flooring, 1st flr, kitchen SF 357 0.090 32.2

08-1000 Doors, 1st flr, int, 2680 2 Ea 1.4 2.8
Shelving
09-2900 Tape & finish, level 4 1 SF 0 0.013 0.0
09-1000 Flooring, master closet, 2nd flr SF 124 0.090 11.2
09-1000 Flooring, halls, laundry, 2nd flr SF 235 0.090 21.2
08-1000 Doors, 1st flr, int, 3080 8 Ea 1.6 12.8
Beams, Headers, 1st Flr Walls
08-1000 Doors, 1st flr, int, 5080, barn 1 Ea 3.5 3.5
09-1000 Flooring, 1st flr, reception, halls SF 771 0.090 69.4
09-1000 Flooring, 1st flr, offices SF 1,121 0.090 100.9
Flooring
09-1000 Flooring, future offices, 2nd flr SF 764 0.090 68.8
Stud Framing, 2nd Floor
09-1000 Flooring, stairs & landings SF 165 0.090 14.9
Plumbing Totals 531.5
Heating & Cooling
16-0000 Division 16 — Electrical
09-1000 Flooring, living, dining, kit, 2nd flr SF 698 0.090 62.8
09-1000 Flooring, 1st flr, storage/garage SF 1,472 0.090 132.5
Posts
06-1130 Beams, roof, 8x14, @entry LF 46 0.300 13.8
09-1000 Flooring, 1st flr, samples rm SF 92 0.090 8.3
09-1000 Flooring, bedrooms SF 418 0.090 37.6

08-0000 Division 08 — Doors & Windows
09-0000 Division 09 — Finishes
07-0000 Division 07 — Thermal & Moisture Protection
10-0000 Division 10 — Specialties

Contingencies 1 LS
01-0000 Division 01 — General Conditions

01-0017 Workman's compensation (Div 1 labor only) 1 LS
01-0019 Municipal tax LS
01-0020 Insurance - General Liability 1 LS
01-0020 Insurance - Builder's Risk 1 LS
01-7830 Warranty, 1, 4 & 10 year LS

01-4120 Permits & fees 1 LS
01-3510 Safety equipment, general LS

01-5450 Small tools & consumables LS
01-5450 Equipment - misc. LS
Scaffolding, General Labor, Clean-up & Punch list

01-7380 Labor - furniture moving Rooms 0.7 0
01-5300 Temp construction Wks
01-5420 Scaffolding LS
01-5420 Shoring LS
01-7810 Punch list LS 0.8 0.0
01-5530 Traffic control Mos

01-5530 Dust / noise control Wks
01-7410 Dumpsters & Fees, 13 CY (gen use, demo below) Ea

01-7410 Dumpsters & Fees, 20 CY (gen use, demo below) 4 Ea
01-7410 Dumpsters & Fees, 40 CY (gen use, demo below) 0 Ea
01-7800 Transfer Station
Vehicles & Equipment

01-5150 Fuel, maintenance & repairs Wks
General Conditions Totals #VALUE!

General Conditions Totals #VALUE!

02-000 Division 02 — Site Construction
Landscaping & Irrigation

02-8000 Landscaping allowance 1 LS
Concrete

05-0000 Division 05 — Metals
Misc Metals, Fencing, Other

05-2000 Fence, wrought iron, 6' double gates, trash encl SF 72 0.080 5.8
Rough Carpentry
06-1110 Wall plates, PT, bottom LF 463 0.026 12.0
06-1110 Wall plates, PT, bottom LF 83 0.026 2.2

Posts, Foundation
06-1110 2x6 (5) PT posts, crawl sp 3 LF 12 0.080 1.0
06-1110 6x6 PT posts, crawl sp 1 LF 4 0.140 0.6
06-1110 8x8 DF columns, 1st flr, @porch, 9'1" 2 LF 20 0.100 2.0
06-1130 2x6 PT beams, ledger, crawl sp LF 86 0.025 2.2

06-1130 2x10 PT beams, ledger, crawl sp, #4 LF 15 0.220 3.3
06-1130 2x12 DF beams, 2nd flr LF 17 0.250 4.3
06-1130 Beams, 2nd floor, "girder" LF 91 0.280 25.5
06-1130 Headers, 2nd flr walls, @porch, unmarked size LF 10 0.200 2.0
06-1130 Headers, 2nd flr walls, @rear, unmarked size LF 11 0.200 2.2
Roof, Trusses
06-1140 Roof trusses SF 6,622 0.018 119.2
Roof, Rafters
06-1140 2x8 DF rafters, 16" OC, cal over-framing LF 200 347 0.065 22.5
06-1140 9-1/2" TJI 110 rafters, @24"OC, @entry LF 318 183 0.045 8.2
06-1140 Misc blocking, roof 1 LS 10.00 10.0

Joists
Joists, 1st Flr
Joists, 2nd Flr
06-1140 9-1/2" TJI 110 joists, @16"OC, 2nd flr LF 229 198 0.045 8.9
06-1130 16" TJI 230 joists, 2nd flr LF 475 410 0.055 22.5
06-1130 Stair framing, misc 0 Ea 10.0 0.0
06-1130 Wood backing & blocking, misc 1 LS 40 40.0
06-1640 3/4" T&G, 1st flr SF 0 0.014 0.0
06-1640 3/4" T&G, 2nd flr SF 0 0.014 0.0
06-0500 Misc Simpson connectors & nails, etc 1 LS 75.0 75.0
06-0500 Misc nails & screws 1 LS
Rough Carpentry Totals 385
Cabinetry, Kitchens
06-4200 Cabinetry, lowers, kitchen, 1st flr LF 27 0.40 10.8
06-4200 Cabinetry, lowers, kitchen, 2nd flr LF 22 0.40 8.8
06-4200 Cabinetry, uppers, kitchen, 2nd flr LF 21 0.35 7.4
06-4200 Cabinets, laundry, lowers LF 5 0.40 2.0

06-4205 Cabinetry hardware, kitchen 0 Ea 0 0.120 0.0
06-4205 Cabinetry hardware, bathrooms 0 Ea 0 0.120 0.0
06-4200 Shelving, 1st flr, office LF 9 0.300 2.7

06-4200 Shelving, 1st flr, samples rm LF 26 0.300 7.7
Faux Beams
06-4200 Trim, 1st flr, base, bathrooms LF 67 0.055 3.7
06-4200 Trim, 1st flr, base, conference rm LF 56 0.055 3.1
06-4200 Trim, base, 2nd flr, bedrooms & closets LF 175 0.055 9.6
06-4200 1x5 window trim, paint gr, int LF 0 0.055 0.0
06-4940 Nails & screws 1 LS
Insulation
Insulation, Walls
07-2100 R-11 batt, walls, crawl space, 4'h SF 1,472 368 0.003 4.4
07-2100 R-13 batt, walls, ext SF 0 0.003 0.0
07-2100 R-19 batt, floors, 2nd flr SF 0 0.003 0.0
Insulation, Roof, Misc
07-2100 Closed cell spray foam, underside of roof SF 0 0.004 0.0
07-2600 Tyvec wrap SF 0 0.006 0.0

07-2700 Peel-&-stick membrane, 6", @openings LF 0 0.050 0.0
Fluid Applied Under Tile Waterproofing

07-2700 Fluid app membrane, 90mil, shower pans SF 25 0.540 13.5

07-2700 Perforated pipe, 4", filter, full perimeter LF 368 0.050 18.4
07-2700 Gravel backfill CY 0.0 0.700 0.0
Foundation Drainage Totals 0
Roofs, Composite Shingles

Flashing, Drip Edges & Starter Strips
07-3000 Drip edge flashing, roof LF 484 0.024 11.6
Flashing, Valleys
07-3000 Roof vents, ridge LF 0.160 0.0
07-3000 Soffit vents, Cor-A-Vent, SV5 LF 0.040 0.0
07-7010 Gutters LF 427 0.075 32.0
07-4600 Soffits, cement board SF 0.060 0.0

Stucco Siding
07-4600 GSM drip flashing, @windows & doors LF 0 0.040 0.0
Fascia Trim
07-4600 Foam build-up, architectural SF 1,501 0.025 37.5
Thermal & Moisture Protection Totals 533
Doors
08-1000 Doors, 1st flr, ext, 3080, double, entry 1 Ea 7.0 7.0
08-1000 Doors, 2nd flr, int, 2468, pocket 1 Ea 5.0 5.0
08-7000 Door hardware, ext, entry 0 Ea 1.5 0.0

08-7000 Door hardware 1 Ea 1.0 1.0
Doors & Hardware Totals 126
08-5000 Skylights, round, 12", Solatube 2 Ea 6.00 12.0
Doors & Windows Totals 548
Gypsum
Gypsum Walls

Countertops, Stone
06-4300 Countertops, granite, kitchen SF 132
06-4300 Countertops, granite, vanities SF 19
06-4300 Countertops, granite, laundry SF
Countertop Stone Raw Slab Material

06-4300 Granite slabs, 3/4 28 Ea
09-1000 Tile, wall, shower, ma bath, 8'h SF 75 12 0.150 11.2
09-1000 Grout & sealer SF 75 0.020 1.5
09-1000 Tile, wall, to 4'h @wet areas, 1st flr SF 136 34 0.145 19.7
09-1000 Tile, backsplash, kitchen SF 102 51 0.290 29.6

09-1000 Grout & sealer SF 102 0.030 3.1
09-1000 Flooring, 1st flr, bathrooms, 1st flr SF 208 0.090 18.7
09-1000 Flooring, 1st flr, conference SF 390 0.090 35.1
Paint, Walls, Interior

09-9113 Paint, walls, int, final coat SF 0 0.004 0.0
09-9113 Primer/primer+paint first coat SF 0 0.004 0.0
09-9113 Paint, clgs, int, final coat SF 0 0.005 0.0
09-9113 Primer/primer+paint first coat SF 0 0.005 0.0
09-9113 Paint, interior trim SF 0 0 0.035 0.0
09-9113 Paint, int wood doors & frames, both sides Ea 0 1.10 0.0
09-9113 Paint, ext wood doors Ea 0 4.80 0.0
09-9113 Paint, soffits SF 593 0.022 13.0
Paint, Exterior Totals 593 13
Shower Glass
10-1000 Glass shower door & encl, 7'h, 2nd flr SF 63 9.0 0.12 7.6
10-2000 3040 Vanity mirrors 6 Ea 72 0.80 4.8
10-2000 Bathroom accessories, master bath, 2nd flr 1 Ea 3.00 3.0

10-2000 Bathroom accessories, common bath, 2nd flr 1 Ea 1.25 1.3
10-2000 Toilet partitians LF 23 0.60 13.5
10-2000 Paper towel dispenser 2 Ea 0.60 1.2
Specialties Totals 1.2

Plumbing Rough-In
15-1000 Plumbing rough-in 1 LS 85.0 85.0
15-1000 Bibb, hose, ext 4 Ea 1.50 6.0
15-1000 Shower Faucets, @shower unit 1 Ea 3.00 3.0
15-1000 Showerhead 1 Ea 0.50 0.5
15-1000 Bathtub, 30x72 1 Ea 3.50 3.5
15-1000 Faucet 1 Ea 2.00 2.0
15-1000 Toilets, 1st flr 1 Ea 2.00 2.0

15-1000 Toilets, 1st flr, ADA 2 Ea 2.00 4.0
15-1000 Toilets, common bath, 2nd flr 1 Ea 2.00 2.0
15-1000 Sinks, kitchen, 1st flr 1 Ea 2.00 2.0

15-1000 Faucets 1 Ea 1.75 1.8
15-1000 Sinks, laundry, SS 1 Ea 2.20 2.2
15-1000 Faucet 1 Ea 1.75 1.8
15-1000 Garbage diposals 1 Ea 3.00 3.0
15-1000 Drinking fountains 2 Ea 5.00 10.0
Mechanical Totals 161
Electrical Rough-In
16-1000 Electrical rough-in 1 LS 80.0 80.0
16-1000 Electrical panel, load center 1 LS 6.00 6.0
16-2000 Junction boxes 12 Ea 0.60 7.2
16-2000 Light fixture allowance 1 LS
Recessed Light Fixtures

16-2000 Recessed, 4", LED 48 Ea 0.60 28.8
16-2000 Recessed, 4", LED, ext, soffits 12 Ea 0.60 7.2
16-2000 Low voltage lighting allowance 1 LS
16-2500 Occupancy sensors 8 Ea 0.80 6.4
16-2500 Exhaust fans, F-1 Ea 1.20 0.0

Lighting & Fan Fixtures Totals 266.7
16-3000 Switches, 3-way, dimmer, 3,D 6 Ea 1.30 7.8
16-3000 Appliance allowance 1 LS
Electrical Totals 305
16-1000 Wet pipe sprinkler system 1 LS

Fire Supression Totals 0 0.0
General overhead 1 LS
Profit 1 LS
Totals
Cost per SF, livable area SF 4,933
Patios & garage areas SF 2,017
Cost per SF, total area SF 6,950

tion Estimator
Labor Materials Subcontract / Other (For Reference)
% of
Rate / LH Amount Unit Cost Amount Unit Cost Amount Total Total Total / Unit Units
#VALUE! #REF! #VALUE!
#REF! #VALUE! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #VALUE!
#REF! #REF!
$ -
$ 102.50 $ - ### $ 3,720.00 #VALUE! ###
$ 102.50 $ - ### $ - #REF! ###
$ - #REF!
$ - #REF!
$ 102.50 $ - ### $ - #REF! ###
$ 102.50 $ - ### $ - $ 3,720 ###
$ 102.50 $ - ### $ - #N/A ###
$ 102.50 $ - ### $ - #REF! ###
$ - #REF!
$ - #REF!
$ 102.50 $ - $ 900.00 $ - #REF! #D#DIV/0! LF
#VALUE! #VALUE! #VALUE! #REF! #REF! #VALUE!
$ - #REF!
$ - #REF!
#VALUE! $ - #VALUE! #REF! #REF! #V#VALUE! SF
$ -
$ 71.75 $ - $ 0.52 $ -
$ 71.75 $ - $ 0.52 $ - #REF!
$ 71.75 $ - $ 0.79 $ - #REF! #VALUE! SF
$ 71.75 $ - $ 0.79 $ - #REF! Rate
$ -
#VALUE! $ - #VALUE! #VALUE!
$ 71.75 $ - $ 0.52 $ - #REF!
$ - #REF!
$ 71.75 $ - $ 0.79 $ - #REF! #DIV/0! SF
$ - #REF!
$ - $ - $ - 0.0%
#VALUE! $ - #VALUE! #REF!
$ 71.75 $ 42 $ 1.57 $ - #REF! #DIV/0! $ 3.87 LF
$ 71.75 $ 945 $ 2.36 $ - #DIV/0! $ 5.95 LF
$ 71.75 $ 156 $ 3.93 $ 29 #REF! $ - LF
$ 622
$ 71.75 $ 182 $ 3.80 $ 107 #VALUE! #DIV/0! $ 8.82
$ 71.75 $ 145 $ 7.97 $ - #VALUE! $ -
$ 138 #REF!
$ 161 #REF!
$ - $ -

$ - $ 3,720
$ - $ -
$ 71.75 $ 5,679 $ 1.44 $ - $ - #DIV/0! $ 2.87 LF
$ - $ -
$ 5,689
$ - $ - #VALUE!
$ 71.75 $ 1,341 $ 3.49 $ - $ - #DIV/0! $ 17.84 LF
$ 71.75 $ 447 $ 1.36 $ - $ - $ - LF
$ 326 $ -
$ 169 $ -
$ - $ -
$ - $ -
$ - $ -
$ 71.75 $ - $ 0.54 $ - #DIV/0! SF
$ -
$ -
$ 71.75 #REF! $ 0.86 $ - $ - #VALUE! #REF! SF
$ - $ -
$ -
$ - $ -
$ 71.75 $ 1,794 $ 800.00 $ - #VALUE! #DIV/0!
$ 7,240 $ -
$ - $ -
$ 82.00 $ 775 $ 280.00 $ - $ - LF
$ - $ -
#REF! $ - $ - $ - #VALUE!
$ - $ -
$ 82.00 $ 451 $ 350.00 $ - $ - $ - LF
$ 82.00 $ 574 $ 350.00 $ - $ - LF
$ 82.00 $ 111 $ 800.00 $ 3,850 $ - #DIV/0! $ 73.80 LF
$ - $ -
$ 82.00 $ 82 $ 350.00 $ - $ - #DIV/0! $ 382.80 LF
$ -
$ 875
$ - $ -
#REF! $ - $ - $ - #DIV/0!
$ - #VALUE!
$ 82.00 $ 271 $ 10.00 $ - $ 70
$ 82.00 $ 507 $ 10.00 $ - $ 1,567 #DIV/0!
$ 165
$ 309
$ 82.00 $ - $ 2.30 $ - $ 320
$ -
$ - $ 102.00
$ - $ -
$ 82.00 $ 585 $ 6.00 $ - $ - #DIV/0!
$ -
#REF! $ - $ - #DIV/0!

$ - $ 1,667
$ -
$ -
#REF! $ - #REF! #REF! #REF!
#REF! $ 5,200 #REF! #REF! #VALUE!
$ -
$ - $ -
$ 49.20 #REF! $ 1.15 $ - $ - #VALUE! #REF! SF
#REF! $ - $ - #VALUE! #DIV/0! #DIV/0!
$ -
#REF!
$ - $ 1,794
$ - $ 4,000
#REF! $ - $ - #DIV/0! #DIV/0!
$ 71.75 #VALUE! $ 0.11 $ - #VALUE! #VALUE! SF
$ 71.75 $ - $ 1.89 $ - $ - #DIV/0! SF
$ - $ -
$ - $ -
$ - $ -
$ 71.75 $ 228 $ 3.30 $ - $ - #DIV/0! #D$ 2.15 LF
$ - $ 228
$ 71.75 $ 401 $ 1.50 $ - $ - #DIV/0! $ 0.98
$ 71.75 $ 258 $ 1.50 $ - $ - $ -
$ -
$ - $ -
$ - $ -
$ - $ -
$ 888 $ - $ - $ - #DIV/0!
### #DIV/0! 0
$ 71.75 $ 1,025 $ 1.40 $ - #DIV/0!### $ 6.78 LF
$ - $ -
$ 1,025 $ 267 $ - 0.0% #DIV/0!
$ 1,913 $ - $ - #DIV/0! #DIV/0!
$ 71.75 $ - $ 5.50 $ - $ - #DIV/0! SF
$ - $ -
$ - $ -
$ 125.56 ### $ 1.00 $ - $ - #DIV/0! #D $ 11.30 SF
$ - $ -
$ -
$ 71.75 $ 14,459 $ 11.00 $ - $ - #DIV/0! $ 15.79
$ - $ -
$ - $ -
$ 71.75 $ - $ 0.77 $ - $ - #DIV/0! LF
$ 71.75 $ 1,715 $ 2.30 $ - $ - #DIV/0! $ 3.59 LF
$ - $ -
$ - $ -
$ - $ -
$ 70,917 $ - $ - #DIV/0! #DIV/0!
$ 82.00 $ 205 $ 600.00 $ - #DIV/0! $ 205.00 Ea

$ - $ -
$ 71,122 $ - $ - $ 888 #DIV/0!
$ 267 $ 1,292
$ - $ -
$ 82.00 $ 820 ### $ - $ - #DIV/0! $ 6,620.00 Ea
$ 82.00 $ 287 $ 225.00 $ - $ 1,913
$ 82.00 $ 492 ### $ 5,800 $ - #DIV/0!
$ 82.00 $ 287 $ 225.00 $ - $ - #DIV/0!
$ - $ -
$ 6,067 $ -
$ 82.00 $ 394 $ 600.00 $ - #DIV/0! $ 731.20 Ea
$ 82.00 $ 139 $ 700.00 $ - $ - $ - Ea
$ 82.00 $ 590 ### $ 1,800 $ 14,459 $ - Ea
$ 82.00 $ 1,025 ### $ - $ - #DIV/0! $ 205.00 Ea
$ 82.00 $ 230 ### $ - $ - #DIV/0! $ 229.60 Ea
$ 82.00 $ 287 ### $ - $ - #DIV/0! $ 287.00 Ea
$ - $ -
$ - $ -
$ 75,673 $ - $ - $ - #DIV/0! $ - SF
$ - $ - $ - #DIV/0!
$ 61.50 $ 6,906 $ 0.47 $ - $ - #DIV/0! $ 1.33 SF
$ 61.50 $ - $ 0.07 $ - $ - #DIV/0! SF
$ 61.50 $ 2,002 $ 0.47 $ 3,747 $ 267 #DIV/0! $ 0.86 SF
$ 61.50 $ 6,131 $ 0.47 $ - #DIV/0! $ 0.86 SF
$ - $ -
$ - $ 6,620
$ 61.50 $ 5,430 $ 0.79 $ - #DIV/0! $ 2.09 SF
$ 61.50 $ - $ 0.07 $ - $ - #DIV/0! SF
$ - $ 287
$ 61.50 $ 4,245 $ 0.47 $ - #DIV/0! $ 2.09 SF
$ - $ -
$ 61.50 $ 2,285 $ 0.47 $ - #DIV/0! $ 1.51 SF
$ 61.50 $ 543 $ 0.47 $ - #DIV/0! $ 1.05 SF
$ 1,021 $ -
$ 101,303 $ - $ - $ 230 #DIV/0! $ 24.27 SF
$ 101,303 $ - $ - #DIV/0!
$ 1,021 $ -
$ -
$ 20,637 $ - $ - $ 287 #DIV/0! $ 0.98 SF
$ - $ -
$ - $ -
$ 82.00 $ 499 $ 12.08 $ - $ - $ - SF
$ 82.00 $ 52 $ 0.92 $ - $ - #DIV/0! $ 3.38 SF
$ 254 $ -
$ 19 $ 10,653
$ - $ 2,002
$ - $ -
$ - $ -

$ - $ -
$ 49,024 $ - $ - $ - #DIV/0!
$ 13,055 $ - $ - $ - #DIV/0!
$ - $ -
$ - $ -
$ 71.75 $ - $ 1.20 $ - $ - #DIV/0! LF
$ 71.75 $ - $ 50.00 $ - $ - #DIV/0! Ea
$ 19 $ -
$ - $ -
$ -
$ - $ -
$ - $ 102,324
$ - $ -
$ -
$ 65.60 $ - $ 0.28 $ - #DIV/0! Ea
$ 65.60 $ - $ 0.20 $ - #DIV/0! Ea
$ - $ -
$ 551 $ - $ - $ - #DIV/0!
$ 65.60 #REF! $ 0.13 $ - $ - #REF! SF
$ -
$ - $ -
#REF! $ - $ - $ - #DIV/0!
$ - #DIV/0! 0
#REF! #VALUE! $ - #DIV/0! #REF!
$ -
$ -
$ - $ -
$ - $ -
$ -
$ 82.00 $ 328 $ 180.00 $ - #DIV/0! $ 15.00 SF
$ 82.00 $ 262 $ 80.00 $ - #DIV/0! $ 65.60 Ea
$ 720
$ 720
$ - $ -
$ - $ -
$ -
$ - $ -
$ 164.00 $ 984 ### $ - #DIV/0! $ 984.00 Ea
$ -
$ - $ -
$ -
$ -
$ 164.00 $ 574 $ 898.00 $ - #DIV/0! $ 574.00 Ea
$ 164.00 $ 410 $ 375.00 $ - #DIV/0! $ 785.00 Ea
$ - $ -
$ 375
$ 164.00 $ 656 $ 200.00 $ - $ - #DIV/0! $ 164.00 Ea
$ 164.00 $ 787 $ 300.00 $ - $ - $ - Ea

$ - $ -
$ - $ -
$ - $ 785
$ -
$ - $ -
$ - $ 656
$ 4,002 $ - $ - $ - #DIV/0!
$ 164.00 $ - $ 10,000 $ - #DIV/0! Ea
$ - $ 1,441
$ - $ - $ - 0.0%
$ - $ - $ -
$ - $ 350.00
$ - $ -
$ 164.00 $ 2,624 $ 800.00 $ - $ - #DIV/0!
$ 1,600 $ -
$ - $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ 164.00 $ 656 $ 160.00 $ - $ - #DIV/0! $ 164.00 Ea
$ - $ -
$ - $ -
$ 164.00 $ 1,378 $ 90.00 $ - $ - #DIV/0! $ 286.80 Ea
$ - $ -
$ 164.00 $ 738 $ 30.00 $ 630 $ - $ - Ea
$ - $ -
$ 164.00 $ 2,927 $ 6.00 $ - $ - $ - Ea
$ 164.00 $ 1,148 $ 14.00 $ - $ - #DIV/0! $ 82.00 Ea
$ 306 $ -
$ 164.00 $ 1,870 $ 3.00 $ - $ - Ea
$ 164.00 $ 902 $ 15.00 $ - $ 656 #DIV/0! $ 164.00 Ea
$ - $ -
$ -
$ 164.00 $ 738 $ 30.00 $ - $ - #DIV/0! $ 147.60 Ea
$ - $ -
#REF! $ - $ - $ - #DIV/0!
$ - $ -
$ 738 $ - $ - $ - #DIV/0!
$ - $ - $ -
#VALUE! $ - $ 350.00 #VALUE! $ - #REF! #REF! (Div subtotal Delta
$ 2.00 $ 2.00 $ -
45 $ - $ 2.50 $ 12.50 $ - $ - .00
$ 82.00 $ - $ 0.50 $ - #DIV/0! SF
$ 71.75 $ 890 $ 22.00 $ - $ 1,148 #DIV/0! $ 7.18
$ 82.00 $ - $ 0.50 $ - $ - #DIV/0! SF

$ 82.00 $ 211 $ 30.00 $ - #DIV/0! 16.4 LF
$ 71.75 $ 144 $ 4.60 $ - $ - #DIV/0!
$ 71.75 $ 858 $ 5.75 $ - $ - #DIV/0!
$ 71.75 $ 136 $ 3.07 $ - $ -
$ 82.00 $ 380 $ 20.00 $ - $ - 0 LF
$ 71.75 $ 789 $ 3.11 $ - $ - #DIV/0! #DIV/0!
$ 71.75 $ 789 $ 5.75 $ - $ - $ - LF
$ 2,095 $ - $ - #DIV/0!
$ 71.75 $ 523 $ 40.25 $ 115 #DIV/0! #DIV/0!
$ 71.75 $ 35 $ 0.52 $ 8,895 $ 650.00 $ - #DIV/0! #DIV/0! SF
$ - $ -
$ 71.75 $ 1,926 $ 2.49 $ 7 $ - #DIV/0! $ 1,184.14 LF
$ 82.00 $ 673 $ 2.30 $ - $ - $ - LF
$ 82.00 $ - $ 0.92 $ - $ - #DIV/0! SF
$ 82.00 $ 478 $ 2.30 $ 343 #DIV/0! $ 4.51 LF
$ 82.00 $ 675 $ 2.30 $ - $ - #DIV/0! $ 6.81 LF
$ - $ -
$ 71.75 $ 365 $ 0.79 $ 344 $ - #DIV/0! Rate
$ 71.75 $ 409 $ 26.83 $ - $ 350.00 $ -
$ - $ -
$ 510 $ -
$ 82.00 $ 1,309 $ 2.30 $ - $ - LF
$ 71.75 $ 160 $ 7.97 $ - $ - $ -
$ - $ - #DIV/0!
$ 102.50 $ 774.03 ### $ - $ - #DIV/0! #DIV/0!
$ 10,214
$ 82.00 $ 176 $ 2.30 $ - $ - LF
$ - $ -
$ - $ -
$ - $ 10,214
$ - $ -
$ - $ -
$ 164.00 $ 328 $ 18.00 $ - $ - $ - Ea
$ 82.00 $ 148 $ 80.00 $ - $ - $ - Ea
$ 82.00 $ 82 $ 60.00 $ - $ - #DIV/0! $ 101.00 Ea
$ 61.50 $ - $ 0.07 $ - $ - #DIV/0! SF
$ 82.00 $ 172 $ 2.30 $ - $ - #DIV/0! $ 268.09 LF
$ 164.00 $ 328 $ 350.00 $ - $ - #DIV/0! $ 328.00 Ea
$ 82.00 $ 525 $ 300.00 $ - $ - $ - Ea
$ -
$ 82.00 $ 107 $ 5.00 $ - $ - 0 LF
$ 164.00 $ 295 $ 35.00 $ - $ - #DIV/0! $ 3,514.09 Ea
$ 82.00 $ 410 $ 350.00 $ - $ - $ - Ea
$ - $ -
$ - $ - $ -
$ - $ -
$ - $ -
$ 82.00 $ 123 $ 280.00 $ - $ - $ - Ea

$ 71.75 $ - $ 0.58 $ - #DIV/0! LF
$ 71.75 $ - $ 0.52 $ - $ - #DIV/0! LF
$ -
$ 65.60 $ - $ 0.05 $ - $ - #DIV/0! SF
$ 82.00 $ 339 $ 2.30 $ - $ - #DIV/0! $ 6.81 LF
$ 82.00 $ 185 $ 2.30 $ 173 $ - #DIV/0! $ 6.81 LF
$ 71.75 $ 134 $ 1.50 $ - #DIV/0! #D$ 3.22
$ 164.00 $ 328 $ 317.00 $ - $ - $ - Ea
$ -
$ - $ -
$ 164.00 $ 328 $ 400.00 $ - $ - #DIV/0! $ 328.00 Ea
$ - $ 328
$ 82.00 $ 432 $ 2.30 $ - #DIV/0! $ 6.81 LF
$ 173 $ - #DIV/0!
$ 173 $ -
$ - $ -
$ 82.00 $ 115 $ 250.00 $ - $ 350.00 $ - #DIV/0! $ 1,042.84 Ea
$ 164.00 $ 82 $ 100.00 $ - $ - $ - Ea
$ 164.00 $ 287 $ 500.00 $ 250 $ - $ - Ea
$ 71.75 $ 1,442 $ 26.83 $ - $ - #DIV/0! $ 21.53
$ 82.00 $ 230 $ 250.00 $ - $ - Ea
$ 82.00 $ 656 ### $ - $ - #DIV/0! $ 656.00 Ea
$ 82.00 $ 287 $ 600.00 $ - $ 513 #DIV/0! $ 887.00 Ea
$ - $ -
$ 82.00 $ - $ 9.00 $ 600 $ 279 #DIV/0! Ea
$ - $ 251
$ -
$ 71.75 $ - $ 0.52 $ - #DIV/0! #DIV/0! LF
$ - $ -
$ 71.75 $ 572 $ 0.79 $ - #DIV/0! $ 2.43 SF
$ 82.00 $ 187 $ 2.30 $ - $ 1,442 #DIV/0! $ 4.51 LF
$ 82.00 $ 62 $ 5.00 $ 298 #DIV/0! 8.2 LF
$ 71.75 $ - $ 0.08 $ - $ 656 #DIV/0! SF
$ 164.00 $ 492 $ 200.00 $ - $ - #DIV/0! $ 164.00 Ea
$ 82.00 $ 1,243 $ 8.80 $ - $ - #DIV/0! $ 7.38 SF
$ 65.60 $ - $ 0.05 $ - $ - #DIV/0! SF
$ - $ -
$ 1,322 $ 887
$ 71.75 $ - $ 0.52 $ - Rate
$ 61.50 $ - $ 0.07 $ - $ - #DIV/0! SF
$ 82.00 $ 839 $ 14.38 $ - $ - #DIV/0! $ 14.51 SF
$ 151 $ -
$ 61.50 $ - $ 0.07 $ - $ - #DIV/0! SF
$ 82.00 $ 830 $ 14.38 $ - $ - $ - SF
$ 71.75 $ 2,376 $ 1.20 $ - $ 14,570 #D $ - SF
$ 449
$ 61.50 $ - $ 0.07 $ 2,650 #DIV/0! SF
$ 82.00 $ 549 $ 8.80 $ - $ - SF

$ 3,099 $ -
$ - $ -
$ - $ -
$ 82.00 $ 205 $ 700.00 $ - $ - #DIV/0! $ 205.00 Ea
$ 164.00 $ 590 $ 300.00 $ - $ - $ - Ea
$ 82.00 $ 951 $ 12.08 $ - $ - SF
$ 71.75 $ 421 $ 0.52 $ - $ - #DIV/0! #DIV/0! SF
$ 82.00 $ 131 $ 120.00 $ 483 #DIV/0! $ 2,368.14 Ea
$ 4,605 $ -
$ 4,605 $ -
$ 82.00 $ 1,760 $ 8.80 $ - $ - #DIV/0! $ 7.38 SF
$ 82.00 $ 246 ### $ - $ - #DIV/0! $ 246.00 Ea
$ - $ -
$ 71.75 $ 5,736 $ 5.50 $ - $ - $ -
$ 71.75 $ 3,546 $ 0.79 $ - $ - #DIV/0! Rate
$ - $ -
$ 82.00 $ 2,637 $ 8.80 $ - $ - $ - SF
$ 82.00 $ 230 $ 300.00 $ - $ - #DIV/0! $ 114.80 Ea
$ 3,582 $ -
$ 61.50 $ - $ 0.05 $ - $ 870 #DIV/0! SF
$ 82.00 $ 915 $ 8.80 $ - $ 187 #DIV/0! $ 7.38 SF
$ 82.00 $ 1,735 $ 8.80 $ - $ 62 #DIV/0! $ 7.38 SF
$ 71.75 $ 594 $ 0.79 $ - $ - #DIV/0! Rate
$ 82.00 $ 1,050 $ 350.00 $ - $ 492 #DIV/0! $ 131.20 Ea
$ -
$ 82.00 $ 287 $ 550.00 $ - $ - #DIV/0! $ 287.00 Ea
$ 82.00 $ 5,694 $ 8.80 $ - $ - SF
$ 61.50 $ - $ 0.07 $ - #DIV/0! SF
$ 82.00 $ 8,274 $ 8.80 $ 6,789 $ - #DIV/0! $ 16.18 SF
$ 10,073 $ -
$ 82.00 $ 5,638 $ 8.80 $ - $ - $ - SF
$ 61.50 $ - $ 0.05 $ - $ - #DIV/0! SF
$ 6,789 $ - #DIV/0!
$ 82.00 $ 1,218 $ 8.80 $ - $ - $ - SF
$ 42,407 $ 6,789 $ - #DIV/0!
$ 7,272
$ 10,371 $ -
$ 82.00 $ 5,153 $ 8.80 $ - $ - $ - SF
$ 82.00 $ 10,862 $ 8.80 $ - $ 287 $ - SF
$ 6,789 $ -
$ 71.75 $ 990 $ 26.83 $ - $ -
$ 82.00 $ 681 $ 8.80 $ - $ - SF
$ - $ -
$ 82.00 $ 3,087 $ 8.80 $ - $ - $ - SF
$ 11,394 $ -
$ 11,394 $ -
$ 21,608 $ -
$ 11,394 $ -

#REF! $ - $ - #VALUE!
#REF! 5.0% $ - $ -
$ 6.00 $ -
$ -
$ -
$ -
$ -
$ -
$ 2,000.00 $ - 0.0 Hrs/W
$ 2,000.00 0.0 Hrs/W
$ 49.20 $ -
$ 145.00 #DIV/0!
$ -
$ 800.00 $ -
$ 82.00 $ -
$ -
$ -
$ -
$ -
$ -
#VALUE! #VALUE! $ - .00

$ -
$ -
$ -
$ - $ -
$ - $ -
$ - $ -
$ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ -
$ -
$ -
$ -
$ - $ -
$ -
$ - #DIV/0! Day
$ -
$ -
$ -
$ -
$ - $ -
$ -
$ -
$ - #DIV/0! 0
$ - $ -
$ -
$ - $ -
$ - $ -
$ -
$ - $ -
$ -
#VALUE! #VALUE! $ -
$ -
$ -
$ - $ -
$ -
$ -
$ -
$ - $ -
$ - $ -

$ - $ -
$ -
$ -
$ - $ -
$ -
$ - 0.0% #DIV/0!
$ -
$ -
$ -
$ -
$ 55,000.00 $ -
$ 55,000 $ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
#DIV/0! 0
$ - #DIV/0! 0
$ 14,670
$ -
#DIV/0! 0
#DIV/0! 0
$ 5,870
#DIV/0! 0
#DIV/0! 0
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ - #DIV/0! 0

$ - #DIV/0! 0
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ - #DIV/0! CY
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0

$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ -
$ -
$ - $ -
$ - #DIV/0!
$ -
$ - $ - #DIV/0!
$ -
$ -
$ - #DIV/0! CY
$ -
$ -

$ - #DIV/0! CY
$ -
$ -
$ - #DIV/0! CY
$ -
$ -
$ -
$ - #DIV/0! CY
$ -
$ -
$ -
$ - #DIV/0! CY
$ -
$ -
$ -
$ - #DIV/0! CY
$ -
$ -
$ - $ -
$ 16.00 $ - $ - #DIV/0!
$ - $ - #DIV/0!
$ -
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
#DIV/0! 0
$ - #DIV/0! 0
#DIV/0! 0
$ -
$ - #DIV/0! 0
$ - #DIV/0! 0
$ -
$ - #DIV/0! 0
$ -
#DIV/0! 0
$ -
$ - $ - CY
$ -
$ -
$ -
$ -
$ -
$ 20.00 $ - $ - #DIV/0!

$ 55.00 $ -
$ 350.00
$ 55.00 $ - $ - 0.0% #D#DIV/0!
#DIV/0! MH/CY
$ 55.00 $ -
#DIV/0!
#DIV/0! 0
$ -
$ -
$ -
$ - $ - 0.0% #DIV/0!
$ -
$ -
$ -
$ -
$ 102.50 $ 590.40 $ 9.00 $ - #DIV/0! #D#DIV/0! LF
$ -
$ -
$ 71.75 $ 864 $ 1.38 $ - #DIV/0! $ 1.87 LF
$ -
$ -
$ 71.75 $ 155 $ 1.38 $ - $ 4.99 LF
$ 71.75 $ 414 $ 0.52 $ - #DIV/0! $ 1.79 LF

$ 71.75 $ 550 $ 0.79 $ - $ - LF
$ -
$ -
$ -
$ 71.75 $ 69 $ 6.90 #DIV/0! $ 5.74 LF
$ 71.75 $ 40 $ 3.97 $ - #DIV/0! $ 10.05
$ 71.75 $ 145 $ 7.97 $ -
$ - #DIV/0!
$ 71.75 $ 154 $ 1.04 $ - $ - LF
$ 71.75 $ 237 $ 2.49 $ - LF
$ 71.75 $ 305 $ 2.53 $ - #DIV/0! $ 17.94 LF
$ 71.75 $ 172 $ 2.07 #DIV/0! $ 8.61
$ 71.75 $ 1,828 $ 7.00 $ - #DIV/0! #DIV/0!
$ -
$ 71.75 $ 144 $ 4.60 $ - #DIV/0!
$ 71.75 $ 158 $ 4.60 #DIV/0! #DIV/0!
$ 414
$ -
$ 71.75 $ 8,552 $ 3.33 $ - #DIV/0! $ 1.29 SF
$ -
$ -
$ 71.75 $ 1,617 $ 1.15 $ - #DIV/0! $ 4.66 LF
$ 71.75 $ 590 $ 2.07 $ - #DIV/0! $ 1.86
$ 71.75 $ 718 $ 300.00 $ - #DIV/0! #DIV/0! LF

$ -
$ 71.75 $ 638 $ 2.07 $ - #DIV/0! $ 2.78

$ 71.75 $ 1,617 $ 4.03 $ - #DIV/0! $ 3.40
$ 71.75 $ - $ 600.00 $ - #DIV/0! Ea
$ 71.75 $ 2,870 $ 700.00 $ - #DIV/0! #DIV/0! LS
$ 71.75 $ - $ 1.38 $ - #DIV/0! SF
$ 71.75 $ - $ 1.47 #DIV/0! SF
$ 71.75 $ 5,381 $ 3,500 $ 638
$ 900.00 $ 1,617
$ 27,808 $ - $ - #DIV/0!
$ -
$ 82.00 $ 886 $ 350.00 $ - LF
$ 82.00 $ 722 $ 350.00 #DIV/0! $ 32.80 LF
$ 82.00 $ 603 $ 280.00 $ - $ - LF
$ -
$ 82.00 $ 164 $ 350.00 #DIV/0! $ 32.80 LF
$ 82.00 $ - $ 9.00 $ - #DIV/0! #DIV/0! Ea
$ 82.00 $ - $ 9.00 $ - #DIV/0! Ea
$ 82.00 $ 221 $ 30.00 $ - #DIV/0! 24.6 LF

$ 82.00 $ 628 $ 30.00 $ - #DIV/0! 24.6 LF
$ -
$ 82.00 $ 304 $ 2.30 #DIV/0! $ 4.51 LF
$ 82.00 $ 251 $ 2.30 $ 2,254 $ - LF
$ 82.00 $ 790 $ 2.30 #DIV/0! $ 0.94 LF
$ 82.00 $ - $ 2.30 $ - #DIV/0! LF
$ 1,200 $ -
$ -
$ -
$ 49.20 $ 217 $ 0.46 $ - ### $ - SF

$ 49.20 $ - $ 0.60 $ - ### #DIV/0! SF
$ 49.20 $ - $ 0.71 $ - ### #DIV/0! SF
$ 49.20 $ - $ 1.60 $ - #DIV/0! SF

$ 164
$ 71.75 $ - $ 0.23 $ 164 ### #DIV/0! SF
$ 71.75 $ - $ 0.46 $ - ### #DIV/0! LF
$ -
$ -
$ 71.75 $ 969 $ 3.52 #D $ - SF
$ -

$ 71.75 $ 1,320 $ 3.00 $ - #DIV/0! #D$ 3.59 LF
$ 71.75 $ - $ 30.00 #D#DIV/0! CY
$ -
$ - $ - $ - 0.0% #DIV/0!
$ -
$ -
$ - 0
$ - 0
$ -
$ 71.75 $ 833 $ 1.50 $ - #DIV/0! #D$ 1.72
$ -
$ 71.75 $ - $ 4.00 $ - #DIV/0! LF
$ 71.75 $ - $ 4.00 #DIV/0! LF
$ -
$ 2,100.00 $ -
$ 71.75 $ 2,298 $ 1.90 $ - #D $ - LF
$ -
$ -
$ -
$ 71.75 $ - $ 3.00 $ - #DIV/0! SF
$ -
$ 71.75 $ - $ 2.00 $ - #DIV/0! LF
$ -
$ -
$ 82.00 $ 3,077 $ 1.80 $ - #D $ - SF
$ -
$ 39,067 $ - #DIV/0! #DIV/0!
$ -
$ 82.00 $ 574 ### $ - $ - Ea

$ 82.00 $ 410 $ 320.00 $ - Ea
$ -
$ 82.00 $ - $ 500.00 $ -
$ 82.00 $ 82 $ 250.00 $ - #DIV/0!
$ -
$ 9,780 $ - $ - #DIV/0!
$ -
$ 82.00 $ 984 $ 400.00 $ - $ - Ea
$ - SF
$ -
$ 40,457 $ - $ - #DIV/0! #DIV/0!
$ -
$ -
$ -
$ 61.50 $ - $ 0.05 $ - #DIV/0! SF
$ 61.50 $ - $ 0.05 $ 39,067 #DIV/0! SF
$ 61.50 $ - $ 0.05 $ - #DIV/0! SF

$ 61.50 $ - $ 0.05 $ - #DIV/0! SF
$ 61.50 $ - $ 0.05 $ 332 #DIV/0! #DIV/0! SF
$ -
$ -
$ -
$ 8,580 #DIV/0! $ 65.00 SF
$ 65.00 $ -
$ 1,235 #DIV/0! $ 65.00 SF
$ 65.00 $ -
$ - #DIV/0! SF
$ 55.00 $ -
$ -
$ 950.00 #DIV/0! $ 23.75 SF
$ 82.00 $ 919 $ 14.38 $ - $ - SF
$ 82.00 $ 123 $ 0.50 $ 40,457 $ - SF
$ 82.00 $ 1,617 $ 12.08 $ - #DIV/0! $ 11.89 SF
$ -
$ 82.00 $ 2,426 $ 12.08 $ - $ - SF
$ 82.00 $ 251 $ 0.92 #DIV/0! $ 782.90 SF
$ -
$ 82.00 $ 1,537 $ 8.80 $ - $ - SF
$ 82.00 $ 2,880 $ 8.80 $ - $ - SF
$ -
$ 2,500.00 $ -
$ 65.60 $ - $ 0.05 #DIV/0! SF

$ 65.60 $ - $ 0.07 $ - #DIV/0! SF
$ 65.60 $ - $ 0.05 #DIV/0! SF
$ 65.60 $ - $ 0.07 #DIV/0! SF
$ 65.60 $ - $ 0.36 $ - #DIV/0! #DIV/0! SF
$ 65.60 $ - $ 0.28 $ - #DIV/0! Ea
$ 65.60 $ - $ 0.28 #DIV/0! Ea
$ 65.60 $ 855 $ 0.13 $ - #DIV/0! $ 1.44 SF
$ 855 $ - $ - #DIV/0!
$ -
$ -
$ -
$ 82.00 $ 620 $ 50.00 $ - $ - SF
$ 82.00 $ 394 $ 200.00 $ - #DIV/0! $ 65.60 Ea
$ 82.00 $ 246 $ 350.00

$ 82.00 $ 103 $ 150.00 $ - #DIV/0!
$ 82.00 $ 1,107 $ 60.00 $ - $ - LF
$ 82.00 $ 98 $ 100.00 $ - Ea
$ 98 $ - 0.0% #DIV/0!

$ 164.00 $ 13,940 $ 14,000 $ -
$ 164.00 $ 984 $ 15.00 $ - $ - Ea
$ 164.00 $ 492 $ 465.00 $ - $ - Ea
$ 164.00 $ 82 $ 300.00 $ - $ - Ea
$ 164.00 $ 574 $ 500.00 $ - Ea
$ 164.00 $ 328 $ 270.00 $ - #DIV/0! $ 328.00 Ea
$ -
$ 164.00 $ 328 $ 244.00 $ - $ - Ea
$ 164.00 $ 656 $ 317.00 $ - $ - Ea
$ 164.00 $ 328 $ 244.00 #DIV/0! $ 328.00 Ea
$ 164.00 $ 328 $ 400.00 $ - $ - Ea

$ 164.00 $ 287 $ 500.00 $ - #DIV/0! $ 787.00 Ea
$ 164.00 $ 361 $ 300.00 $ - #DIV/0! $ 660.80 Ea
$ 164.00 $ 287 $ 200.00 #DIV/0! $ 287.00 Ea
$ 164.00 $ 492 $ 220.00 $ - Ea
$ 164.00 $ 1,640 $ 800.00 $ - #DIV/0! $ 1,620.00 Ea
$ 70,000 $ -
$ -
$ -
$ 23,674 $ - $ - #DIV/0! #DIV/0!
$ -
$ -
$ 164.00 $ 13,120 $ 16,000 $ 328 #DIV/0!
$ 164.00 $ 984 $ 500.00 $ - #DIV/0!
$ 164.00 $ 1,181 $ 30.00 $ 787 #DIV/0! $ 128.40 Ea
1.0% $ -
$ 287
$ 164.00 $ 4,723 $ 110.00 $ - Ea

$ 164.00 $ 1,181 $ 130.00 #DIV/0! $ 1,333.83 Ea
$ 12,000
$ 164.00 $ 1,050 $ 80.00 $ 12,000 $ - $ - Ea
$ -
$ 164.00 $ - $ 90.00 $ - #DIV/0! Ea
$ 43,444 $ 12,000 $ - #DIV/0!
$ -
$ 164.00 $ 1,279 $ 35.00 $ - #DIV/0! $ 213.20 Ea
$ 13,120
$ 25,000 $ 1,484 #DIV/0!
$ 25,000 $ -
$ 47,192 $ 37,000 $ - #DIV/0! #DIV/0!

$ 350.00 $ -
$ 53,000 $ - #DIV/0! SF

$ 53,000 #DIV/0! SF
$ - $ 53,000 $ - 0.0% #DIV/0!
$ -
$ -
$ - #DIV/0!
15.0% $ - $ -
10.0% $ -
$ - 0.0%
$ -
$ - #DIV/0! Delta
$ -
10.0% $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ 1,279
$ 17,285
$ 84,192
$ -
$ -
$ -
$ 84,192
#REF!
$ -
$ -
$ -
$ -
#REF!

#REF!
$ 150.00
#REF!
#REF!
$ -

(For Reference) Steel Analysis Lumber Pricing per MBF
Board Feet Cost per Cost per

Labor / Unit Notes Lbs/ft Lbs Tons per LF MBF / MSF LF / SF
#REF! #REF!
19.08 0 0.00
19.08 0 0.00
22 0 0.00
22 0 0.00
40 0 0.00
40 0 0.00
#DIV/0! 0 0.00
#REF! #REF!
0.667 $ 684 $ 0.46

0.667 $ 684 $ 0.46
#VALUE! 1.000 $ 684 $ 0.68
#DIV/0! 1.000 $ 684 $ 0.68
0.667 $ 684 $ 0.46
#DIV/0! 1.000 $ 684 $ 0.68
#DIV/0! 1.000 $ 684 $ 0.68

#DIV/0! 1.000 $ 684 $ 0.68
#DIV/0! 1.000 $ 684 $ 0.68
3.000 $ 1,100 $ 3.30

5.333 $ 1,300 $ 6.93

1.667 $ 750 $ 1.25
2.333 $ 1,300 $ 3.03

2.000 $ 591 $ 1.18
$ 470 $ 0.47
$ 750 $ 0.75
$ 28.70

#REF!
#VALUE!
#DIV/0!
$ 5.38
#DIV/0!
$ 11.30
0.667 $ 1,000 $ 0.67

2.000 $ 1,000 $ 2.00
$ 205 3.0 7.0 18

20.6666667
Width Height Trim LF

$ 33.33 3 6 60
$ - 5 5 22
$ - 6 5 96
$ - 9 5 150
$ - 9 6 32
$ - 11 6 36
$ 12.33 Materials & labor windows cost per SF of glass 416.666667
$ 0.86
#DIV/0!
$ 0.86
$ 0.86
$ 2.09
#DIV/0!
$ 2.09
$ 1.05
$ 1.05
$ 23.78
$ 2.46

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#REF!
Total paint rate, not incl repairs
Mirror cost /SF

$ 65.60
$ 984.00
$ 574.00
$ 410.00
$ 164.00
$ 196.80

#DIV/0!
$ 164.00
$ 196.80
$ 82.00
$ 57.40
$ 82.00
$ 49.20
$ 82.00
$ 147.60
(Div subtotal Delta) #VALUE!
#DIV/0!
7.000 $ 1,500 $ 10.50
#DIV/0!

16.4
3.333 $ 1,200 $ 4.00
4.000 $ 1,250 $ 5.00
2.667 $ 1,000 $ 2.67
12.3
$ 2.70 $ 2.70
1.667 $ 1,000 $ 1.67
$ 2.53 Per SF 0.667 $ 684 $ 0.46
1.667 $ 1,300 $ 2.17

$ 4.51
#DIV/0!
$ 4.51
$ 4.51
0.13 1.000 $ 684 $ 0.68

9.333 $ 2,500 $ 23.33
$ 4.51
5.333 $ 1,300 $ 6.93
17.32 629 0.31

Fees, delivery, etc
$ 4.51
$ 82.00
$ 49.20
$ 41.00
#DIV/0!
$ 4.51
$ 328.00
$ 131 3.0 7.0 72
12.3
$ 98.40
$ 410 3.0 7.0 18
$ 123 2.5 7.0 17.5

0.500 $ 1,000 $ 0.50
#DIV/0! 0.667 $ 684 $ 0.46
#DIV/0!
$ 4.51
$ 4.51
$ 328.00
$ 328.00
$ 4.51
$ 115 2.5 7.0 17.5

$ 82.00
$ 287.00
9.333 $ 2,500 $ 23.33
$ 115 2.5 7.0 35
$ 656 12.0 7.0 27
$ 287 6.0 7.0 21
#DIV/0! 0.667 $ 684 $ 0.46
$ 1.78 1.000 $ 684 $ 0.68

$ 4.51
8.2
$ 164.00
7.38
#DIV/0!
#DIV/0! 0.667 $ 684 $ 0.46

#DIV/0!
$ 12.30
#DIV/0!
$ 12.30
$ 1.08
#DIV/0!
7.38

$ 205 7.0 7.0 22
$ 196.80
$ 23.78
#DIV/0! Per SF 0.667 $ 684 $ 0.46
$ 65.60
7.38
$ - 11 5 34
0.09 1.000 $ 684 $ 0.68
7.38
$ 115 2.5 7.0 35
#DIV/0!
7.38
7.38
#DIV/0! 1.000 $ 684 $ 0.68
$ 131 3.0 7.0 144
$ 287 5.0 7.0 20

7.38
#DIV/0!
7.38
7.38
#DIV/0!
7.38
7.38
7.38
9.333 $ 2,500 $ 23.33

7.38
7.38
Door Sizes/Trim Total

55
45

#DIV/0!

#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!

#DIV/0!
0.668 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!

0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.668 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
0.376 0 0.00
1.043 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
1.043 0 0.00
#DIV/0!
#DIV/0!
1.043 0 0.00
#DIV/0!
#DIV/0!
1.043 0 0.00
#DIV/0!
#DIV/0!
1.043 0 0.00
1.043 0 0.00

1.043 0 0.00
0.376 0 0.00
1.043 0 0.00
1.043 0 0.00
1.502 0 0.00
0.376 0 0.00
1.043 0 0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.376 0 0.00

0 0.0
MH/CY
#DIV/0!
w/o reinforcing 0.668 0 0.00
1.043 0 0.00
#DIV/0!
2.00%
$ 1.87 1.000 $ 1,200 $ 1.20
$ 6.86 1.000 $ 1,200 $ 1.20
$ 1.79 0.667 $ 684 $ 0.46

$ 1.87 1.000 $ 684 $ 0.68
#DIV/0! 1.000 $ 1,200 $ 1.20

3.000 $ 1,150 $ 3.45
5.333 $ 1,300 $ 6.93
1.000 $ 900 $ 0.90

1.667 $ 1,300 $ 2.17
2.000 $ 1,100 $ 2.20
2.000 $ 900 $ 1.80
$ 2.70 $ 2.70
3.333 $ 1,200 $ 4.00

3.333 $ 1,200 $ 4.00
1.333 $ 750 $ 1.00
1.000 $ 700 $ 0.70

$ 1,200 $ 1.20
$ 850 $ 0.85
$ 32.80
$ 32.80
$ 28.70
24.6
24.6
$ 4.51
$ 4.51
$ 4.51
$ 0.15
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0! Protecto, 6"x50'
$ 38.75

$ 3.59
#DIV/0!
$ 5.38
#DIV/0!
$ 470 $ 0.47
Width Height Trim LF

$ 574 6.0 7.0 21
$ 410 2.5 7.0 17.5
Window Sizes/Trim Total

#DIV/0!
#DIV/0! Total windows cost per SF of glass
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
$ -
$ -
#DIV/0!
$ 12.30
$ 1.64
$ 11.89
$ 23.78
$ 2.46
7.38
7.38
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
$ 1.44
$ 9.84
$ 65.60
$ 49.20
$ 49.20

$ 246.00
$ 492.00
$ 82.00
$ 574.00
$ 328.00
$ 328.00
$ 328.00
$ 328.00
$ 328.00
$ 287.00
$ 360.80
$ 287.00
$ 492.00
$ 820.00
$ 98.40
$ 98.40
$ 98.40
$ 131.20
#DIV/0!
$ 213.20
Per livable SF

Per total SF

inst

CSI Division Totals
Scope(s) of Work Estimate Locked In Allowance % of Total
Earth Movement, Cut, Fill & Grading $ - 0.0%

Composite shingle, 30-yr $ 228 0.1%
0 $ 144,466 60.7%
Grout & sealer $ - 0.0%
Trim, 1st flr, base, offices $ 10,542 4.4%
Trim $ - 0.0%
0 $ - 0.0%
0 $ - 0.0%
0 $ 2,833 1.2%
Peel-&-stick membrane, 6", @openings $ - 0.0%
Division 11 — Equipment $ - 0.0%
Division 12 — Furnishings $ - 0.0%
Division 13 — Special Construction $ - 0.0%
Division 14 — Conveying Systems $ - 0.0%
0 $ 79,856 33.6%
Paint, ext wood doors $ - 0.0%
0 $ - 0.0%
0 $ - 0.0%
General overhead $ - 0.0%
Profit $ - 0.0%
Estimated Total $ 237,925 $ - $ - 100.0%
$ (237,925) Delta
Prepared by: Steve Major Stellar Consulting, LLC 73 of 12/15/2019

Client: Sample Projcet - Retail and Residential M
Proposal
Scope of work: New construction of a mixed use, 2-story building. Provide all supervision, tools, equipment, labor, material
overhead and profit to supply and install all items listed below per plans and specs.
Item Qty Units Labor

Wall plates, top
0 0 0 #DIV/0!
Walls Waterproofing Totals $ -
Composite shingle, 30-yr

0
#REF! #REF! #REF! #REF!
Flashing, Ridges
Ridge flashing, roof 0 LF #DIV/0!
0 $ -
0
Roof Waterproofing Totals
Downspouts 0.0 LF #DIV/0!
0 0.0 0 #DIV/0!
Gutters & Downspouts Totals 0 0 #DIV/0!
Roof Prot, Roofing & Gutters Totals 0 0 #DIV/0!
Soffits, 1x6 V-groove T&G 0 SF #DIV/0!
Siding & Cladding, Exterior 0.0 0 #DIV/0!

Stucco exterior 0.0 SF #DIV/0!
0 0 0 #DIV/0!
Stone Cladding & Brick Siding 0 0 #DIV/0!
Stone veneer siding 0 SF #DIV/0!
Flashing, Walls, Openings 0.0 0 #DIV/0!

1x8 DF fascia 0.0 LF #DIV/0!
2x12 DF fascia 0 LF #DIV/0!
0 0 0 #DIV/0!
Trim, Other 0 0 #DIV/0!
Siding & Trim, Exterior Totals 0.0 0 #DIV/0!

Doors, 1st flr, ext, 3080 0.0 Ea #DIV/0!
0 0 0 #DIV/0!
Doors Totals 0 0 #DIV/0!
74 of 12/15/2019
Door Hardware 0 0 #DIV/0!
12'x14', garage doors 0.0 Ea #DIV/0!

Garage door opener 0.0 Ea #DIV/0!
18'x8', garage doors 0 Ea #DIV/0!
Garage door opener 0 Ea #DIV/0!
0 0 0 #DIV/0!
3060 windows 0.0 Ea #DIV/0!

5050 windows 0.0 Ea #DIV/0!
9050 windows 0 Ea #DIV/0!
Skylights 0.0 0 #DIV/0!

0 0.0 0 #DIV/0!
Windows Totals 6,135 0 #DIV/0!
Special deputy inspections 0 Ea #DIV/0!
Tape & finish, level 5 0.0 SF #DIV/0!

5/8" gypsum, walls, 1st flr, garage, 15' 0.0 SF #DIV/0!
5/8" gypsum, walls, 2nd flr, 9' 7,121 SF #DIV/0!
0 0 0 #DIV/0!
Gypsum Ceilings 0 0 #DIV/0!
1/2" gypsum, ceilings, 1st flr, (2) layers 0 SF #DIV/0!
0 0.0 0 #DIV/0!
5/8" gypsum, ceilings, 1st flr 0.0 SF #DIV/0!
0 0 0 #DIV/0!
5/8" gypsum, ceilings, 2nd flr 0 SF #DIV/0!
5/8" gypsum, ceilings, 2nd flr, 3:12 pitch 0 SF #DIV/0!
0 0 0 #DIV/0!
Gypsum Totals 0.0 0 #DIV/0!

Countertops 0.0 0 #DIV/0!
0 0 0 #DIV/0!
Countertops Totals 0 0 #DIV/0!
0 0 0 #DIV/0!
Tile Floors, Showers 0 0 #DIV/0!
Grout & sealer 0.0 SF #DIV/0!

0 0.0 0 #DIV/0!
Tile Walls, Showers & Tub Surrounds 0 0 #DIV/0!
0 0 0 #DIV/0!
Tile Walls, Bathrooms, Other 0 0 #DIV/0!
Tile Walls, Backsplashes 0 0 #DIV/0!
Tile Floors & Walls Totals 0.0 0 #DIV/0!

Wood Floors Totals 0.0 SF #DIV/0!
75 of 12/15/2019
0 0 0 #DIV/0!
Floor Prep, Transition Strips & Misc 0 0 #DIV/0!
Transition strips 0 LF #DIV/0!
Stair treads 0 Ea #DIV/0!
0 0.0 0 #DIV/0!
Paint, Ceilings, Interior 0.0 0 #DIV/0!
0 0 0 #DIV/0!
Paint, Trim, Interior 0 0 #DIV/0!
0 0 0 #DIV/0!
Paint, Windows & Doors, Interior 0 0 #DIV/0!
Stain SC oak doors 0.0 Ea #DIV/0!

0 0.0 0 #DIV/0!
Paint, Interior Totals 0 0 #DIV/0!
Paint, walls, ext, stucco 0 SF #REF!
0 0 0 #DIV/0!
Paint, Soffits, Fascia & Trim, Exterior 0 0 #DIV/0!
0 0.0 0 #DIV/0!
Division 09 — Finishes Totals 0.0 0 #REF!
0 0 0 #DIV/0!
Vanity Mirrors 0 0 #DIV/0!
Bathroom Accessories 0 0 #DIV/0!
0 0 0 #DIV/0!
Mirror, 3'x4' 0.0 Ea #DIV/0!

Grab bars, 36" 0.0 Ea #DIV/0!
Division 15 — Mechanical 0 0 #DIV/0!
Bibbs, Hose 0.0 0 #DIV/0!

0 0.0 0 #DIV/0!
Water Heaters & Steam Generators 0 0 #DIV/0!
Water heater, tankless, elect 0 Ea #DIV/0!
Showers, Faucets & Showerheads 0.0 0 #DIV/0!

0 0.0 0 #DIV/0!
Bathtubs, Faucets & Showerheads 0 0 #DIV/0!
Bathtub, 36x72, ma bath 0 Ea #DIV/0!
Toilets, Urinals & Bidets 0.0 0 #DIV/0!

Sinks & Faucets, Vanity 0.0 0 #DIV/0!
Sinks, vanity, 1st flr 0 Ea #DIV/0!
Faucet 0 Ea #DIV/0!
Fixtures Totals
Furnace, F-1 0.0 Ea #DIV/0!
Heating & Cooling Totals 0 0 #DIV/0!
76 of 12/15/2019
0 0.0 0 #DIV/0!
Electrical panel, R1 0 LS #DIV/0!
0 0.0 0 #DIV/0!
Junction Boxes 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0.0 0 #DIV/0!
Bathrooms Lights 0 0 #DIV/0!
0 0 0 #DIV/0!
Exit signs 0.0 Ea #DIV/0!

Occupancy Sensors 0 0 #DIV/0!
0 0.0 0 #DIV/0!
Smoke detectors, SD 0 Ea #DIV/0!
0 0 0 #DIV/0!
0
Outlets, telecom 0.0 Ea #DIV/0!
0 0 0 #DIV/0!
Electrical Rough-in & Trim-out Totals 0 0 #REF!
0 0.0 0 #DIV/0!
Appliances Totals 0 0 #DIV/0!
Business license 0.0 LS #DIV/0!

Labor burdens (Div 1 labor only) 0 LS #DIV/0!
Grout & sealer 0 SF #DIV/0!
18" open web truss beams, crawl sp 0.0 LF #DIV/0!
Grout & sealer 0 SF #DIV/0!
Shelving, 2nd flr, pantry 0 LF #DIV/0!
Shelving, 2nd flr, master closet

Beams, 1st floor, 1-3/4"x11-7/8" LVL 0 LF #DIV/0!
Cabinetry Totals 0.0 0 #DIV/0!

Beams, 2nd flr walls, 16" LVL, headers 0 LF #DIV/0!
2x10 PT beams, ledger, crawl sp, #5 $ -
Grout & sealer

Trim, base, 2nd flr, hall & laundry 0 LF #DIV/0!
0 $ -
Trim, 1st flr, base, offices

8x8 DF columns, 1st flr, @entry, 11'2"
Beams, 2nd Floor Framing 0 0 #DIV/0!
Columns, HSS 5-1/2x5-1/2x1/4, 1st flr 36 LF #DIV/0!
77 of 12/15/2019
Division 06 — Wood & Plastics 0 0 #DIV/0!

0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
Toilet tissue dispenser

Soap dispenser 2 Ea #DIV/0!
Doors, 2nd flr, int, 3068

0 0 0 #DIV/0!
Carbon monoxide / smoke detectors, CS $ -
Trim
Special deputy inspections
0
Base Trim 0 0 #DIV/0!
1x6 DF stair risers 0 LF #DIV/0!

Walls, int, 2x4, @16"OC, 1st flr, 9'1", round wall 0 LF #DIV/0!
0 0 0 #DIV/0!
Trim, 1st flr, base, stairs & landings 75 LF #DIV/0!

Trim, base, 2nd flr, bathrooms 41 LF #DIV/0!
Valley flashing, roof 78 LF #DIV/0!
Lighting & Fan Fixtures, Outlets & Switches, etc 0 0 #DIV/0!

Roof Framing, Blocking & Misc 0 0 #DIV/0!
Sinks, kitchen, 2nd flr 0 Ea #DIV/0!
Trim, base, 2nd flr, living, dining, kitchen 96 LF #DIV/0!

Gutters & Downspouts 0 0 #DIV/0!
Soffits 0 0 #DIV/0!
Faucets
Beams, roof, 8x14, @porch 67 LF #DIV/0!
Doors, 2nd flr, int, 2468 0 Ea #DIV/0!
Doors, 1st flr, ext, 12080, sliding 0 Ea #DIV/0!
0 0 0 #DIV/0!
Cabinetry hardware, laundry & other 0 Ea #DIV/0!
0 0 0 #DIV/0!
Shelving, 2nd flr, laundry, drying rod

Sheathing adhesive
78 of 12/15/2019
Sinks, vanity, 2nd flr 0 Ea #DIV/0!
Flooring, bathrooms, 2nd flr 0 SF #DIV/0!
Second coat
0 0 0 #DIV/0!
Outlets & Switches 0 0 #DIV/0!
Wall plates, top 0 LF #DIV/0!
Tile, wall, tub surround, 8'h 11 SF #DIV/0!
0 0 0 #DIV/0!
Tape & finish, level 5 0 SF #DIV/0!
Foundation waterproofing
Roof Waterproofing 0 0 #DIV/0!
Flooring, stairs & landings

Paint, Exterior 0 0 #DIV/0!
Blocking & Misc Framing 0 0 #DIV/0!
0 0 0 #DIV/0!
Doors, 2nd flr, int, 7068, pantry 0 Ea #DIV/0!
Tile, backsplash, bathrooms

Wall plates, DF, bottom 309 LF #DIV/0!
Waste receptacle 0 Ea #DIV/0!
Appliances 0 0 #DIV/0!
Division 21 — Fire Supression 0 0 #DIV/0!
Flooring, deck, 2nd flr 0 SF #DIV/0!
24" truss joists, @24"OC, 2nd flr

Wall plates, top 2,907 LF #DIV/0!
Flooring, 1st flr, kitchen

Doors, 1st flr, int, 2680 0 Ea #DIV/0!
Shelving 0 0 #DIV/0!
Flooring, master closet, 2nd flr 0 SF #DIV/0!
Flooring, halls, laundry, 2nd flr 0 SF #DIV/0!
Doors, 1st flr, int, 3080 0 Ea #DIV/0!
Tape & finish, level 5

Flooring, 1st flr, offices 1,121 SF #DIV/0!
Flooring, future offices, 2nd flr

Stud Framing, 2nd Floor 0 0 #DIV/0!
Plumbing Totals
Heating & Cooling 0 0 #DIV/0!
79 of 12/15/2019
Flooring, living, dining, kit, 2nd flr
Flooring, 1st flr, storage/garage
Posts 0 0 #DIV/0!
Flooring, 1st flr, samples rm

0 0 0 #DIV/0!
Flooring, bedrooms 0 SF #DIV/0!
Division 08 — Doors & Windows 0 0 #DIV/0!
Division 07 — Thermal & Moisture Protection

Division 10 — Specialties 0 0 #DIV/0!
Contingencies 0 LS #DIV/0!
0 0 0 #DIV/0!
Division 01 — General Conditions 0 0 #DIV/0!
Municipal tax
Insurance - General Liability 1 LS #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
Permits & fees

0 0 0 #DIV/0!
Small tools & consumables 0 LS #DIV/0!

Equipment - misc. 0 LS #DIV/0!
0 0 0 #DIV/0!
0
Punch list 0 LS #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
Traffic control 0 Mos #DIV/0!
Dumpsters & Fees, 20 CY (gen use, demo below)

Dumpsters & Fees, 40 CY (gen use, demo below) 0 Ea #DIV/0!
Transfer Station 0 0 #DIV/0!
0 0 0 #DIV/0!
80 of 12/15/2019
Fuel, maintenance & repairs 0 Wks #DIV/0!
0 0 0 #DIV/0!
General Conditions Totals

0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!

0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
81 of 12/15/2019
0 $ -
0
0
Division 02 — Site Construction
0 0 0 #DIV/0!
Landscaping & Irrigation 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
82 of 12/15/2019
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 $ -
0
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
83 of 12/15/2019
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 $ -
0
0
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
0
0 0 0 #DIV/0!
Division 05 — Metals 0 0 #DIV/0!

Fence, wrought iron, 6' double gates, trash encl 72 SF #DIV/0!
0 0 0 #DIV/0!
Rough Carpentry 0 0 #DIV/0!
84 of 12/15/2019
Wall plates, PT, bottom 0 LF #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
0
0
0 0 0 #DIV/0!
Posts, Foundation 0 0 #DIV/0!
2x6 (5) PT posts, crawl sp 0 LF #DIV/0!
6x6 PT posts, crawl sp 0 LF #DIV/0!
2x10 PT beams, ledger, crawl sp, #4

2x12 DF beams, 2nd flr 0 LF #DIV/0!
4x6 DF beams, headers, 1st flr walls 0 LF #DIV/0!
Beams, 2nd floor, "girder" 0 LF #DIV/0!
0 0 0 #DIV/0!
Headers, 2nd flr walls, @porch, unmarked size 0 LF #DIV/0!
Headers, 2nd flr walls, @rear, unmarked size 0 LF #DIV/0!
0 0 0 #DIV/0!
Roof, Trusses 0 0 #DIV/0!
Roof trusses 6,622 SF #DIV/0!
0 0 0 #DIV/0!
Roof, Rafters 0 0 #DIV/0!
2x8 DF rafters, 16" OC, cal over-framing 200 LF #DIV/0!
9-1/2" TJI 110 rafters, @24"OC, @entry 318 LF #DIV/0!
Misc blocking, roof 0 LS #DIV/0!
0 0 0 #DIV/0!
Joists 0 0 #DIV/0!
3/4" T&G, 2nd flr

Misc Simpson connectors & nails, etc
Misc nails & screws 0 LS #DIV/0!
0 0 0 #DIV/0!
Cabinetry, Kitchens
Cabinetry, lowers, kitchen, 1st flr 0 LF #DIV/0!
Cabinetry, lowers, kitchen, 2nd flr 0 LF #DIV/0!
Cabinets, laundry, lowers

Cabinetry hardware, kitchen 0 Ea #DIV/0!
Nails & screws

0 0 0 #DIV/0!
Insulation
Insulation, Walls 0 0 #DIV/0!
85 of 12/15/2019
0 $ -
Peel-&-stick membrane, 6", @openings

0
Fluid Applied Under Tile Waterproofing 0 0 #DIV/0!
0
Perforated pipe, 4", filter, full perimeter 0 LF #DIV/0!
0
Foundation Drainage Totals 0 0 #DIV/0!
0 0 0 #DIV/0!
0
Roofs, Composite Shingles 0 0 #DIV/0!
Flashing, Drip Edges & Starter Strips 0 0 #DIV/0!
Drip edge flashing, roof 0 LF #DIV/0!
Flashing, Valleys 0 0 #DIV/0!
Roof vents, ridge 0 LF #DIV/0!
Soffit vents, Cor-A-Vent, SV5 0 LF #DIV/0!
0 0 0 #DIV/0!
Gutters $ -
0
0
Soffits, cement board 0 SF #DIV/0!
GSM drip flashing, @windows & doors

0 0 0 #DIV/0!
Foam build-up, architectural

0 0 0 #DIV/0!
Thermal & Moisture Protection Totals

0 0 0 #DIV/0!
Doors 0 0 #DIV/0!
Doors, 2nd flr, int, 2468, pocket

0 0 0 #DIV/0!
Door hardware, ext, entry 0 Ea #DIV/0!
Door hardware 1 Ea #DIV/0!
0 0 0 #DIV/0!
Doors & Hardware Totals 0 0 #DIV/0!
Skylights, round, 12", Solatube

0 0 0 #DIV/0!
86 of 12/15/2019
0 0 0 #DIV/0!
Doors & Windows Totals 0 0 #DIV/0!
Gypsum 0 0 #DIV/0!
Gypsum Walls 0 0 #DIV/0!

0 0 0 #DIV/0!
Countertops, Stone
Countertops, granite, kitchen 0 SF #DIV/0!
0 0 0 #DIV/0!
Countertops, granite, vanities 0 SF #DIV/0!
0 0 0 #DIV/0!
0
Countertop Stone Raw Slab Material 0 0 #DIV/0!
Granite slabs, 3/4 28 Ea #DIV/0!
Grout & sealer

Tile, wall, to 4'h @wet areas, 1st flr 0 SF #DIV/0!
0 0 0 #DIV/0!
Paint, interior trim $ -
Paint, ext wood doors

0
Paint, soffits 0 SF #DIV/0!
0 0 0 #DIV/0!
0 0 0 #DIV/0!
3040 Vanity mirrors 6 Ea #DIV/0!
Bathroom accessories, master bath, 2nd flr

Bathroom accessories, common bath, 2nd flr 1 Ea #DIV/0!
Specialties Totals 0 0 #DIV/0!

0 0 0 #DIV/0!
Bathtub, 30x72
Faucet 1 Ea #DIV/0!
0 0 0 #DIV/0!
Toilets, common bath, 2nd flr 1 Ea #DIV/0!
87 of 12/15/2019
Faucets 1 Ea #DIV/0!
Garbage diposals 1 Ea #DIV/0!

Drinking fountains 2 Ea #DIV/0!
Mechanical Totals 0 0 #DIV/0!

0 0 0 #DIV/0!
Electrical Rough-In 0 0 #DIV/0!
Electrical panel, load center 1 LS #DIV/0!

Junction boxes 12 Ea #DIV/0!
Light fixture allowance 1 LS #DIV/0!
Recessed Light Fixtures 0 0 #DIV/0!
Occupancy sensors
0 0 0 #DIV/0!
Appliance allowance $ -
0
Electrical Totals 0 0 #DIV/0!
Wet pipe sprinkler system $ -
Totals $ -
Included in this SOW:
Excluded from this SOW:
See attached general Terms & Conditions, COD Terms, Furniture Moving Terms & Conditions & Hardwood Disclaimer.
88 of 12/15/2019
Sample Projcet - Retail and Residential Mixd Use
osal
pervision, tools, equipment, labor, materials, taxes, insurance, bonds, testing,
ecs.
Subcontract /
Materials Other Total Delta
#DIV/0! #DIV/0! $ - #DIV/0!
$ - $ - $ - #DIV/0!
#DIV/0!

#DIV/0! #DIV/0! #DIV/0! #VALUE!

$ -
#REF! $ - #REF! #REF!
#REF!
$ -
#VALUE! #DIV/0! #DIV/0! #VALUE!

#VALUE! #DIV/0! #VALUE!
#VALUE! #DIV/0! $ - #VALUE!



89 of 12/15/2019








90 of 12/15/2019


#VALUE! #DIV/0! #VALUE! #VALUE!






91 of 12/15/2019

#DIV/0! #DIV/0! #VALUE!




$ -
#VALUE! $ - $ - #VALUE!
#DIV/0!
$ -
$ -
$ - $ - $ - $ -
#DIV/0!
$ -

92 of 12/15/2019

#DIV/0! #DIV/0! $ - $ -
#VALUE! $ - $ - #DIV/0!
#DIV/0!
#DIV/0! #DIV/0! #DIV/0!






93 of 12/15/2019

#DIV/0! #DIV/0! #DIV/0!


#DIV/0! #DIV/0! #DIV/0! #DIV/0!


94 of 12/15/2019







95 of 12/15/2019





96 of 12/15/2019
#VALUE! $ - $ - #DIV/0!
#DIV/0!







97 of 12/15/2019
#DIV/0! #DIV/0! #DIV/0! #DIV/0!

#VALUE! $ - $ - #DIV/0!
#DIV/0!





98 of 12/15/2019
#DIV/0! #DIV/0! $ - $ -
#VALUE! $ - $ - #DIV/0!
#DIV/0!










99 of 12/15/2019




#DIV/0! #DIV/0! $ - $ -
100 of 12/15/2019
#VALUE! $ - $ - #DIV/0!
#DIV/0!


#VALUE! $ - $ - #DIV/0!
#DIV/0!
#DIV/0! #DIV/0! $ - $ -


101 of 12/15/2019





#VALUE! $ - $ - #DIV/0!
#DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0!



102 of 12/15/2019


#DIV/0! #DIV/0! $ - $ -
#DIV/0! #DIV/0! $ - $ -

#DIV/0! #DIV/0! $ - $ -
#DIV/0! #DIV/0! $ - $ -
#VALUE! $ - $ - #DIV/0!
#DIV/0!
$ - $ - $ - #DIV/0!
#REF! $ - #REF! #DIV/0!
& Conditions & Hardwood Disclaimer.
103 of 12/15/2019
Appendix
PAYMENT APPLICATION
Sample Projcet - Retail and Residential
TO: Sample Projcet - Retail and Residential Mixd Use PROJECT: Mixd Use
FROM: ABC Devlopment CONST. MGR: Teri Lupi

APPLICATION #: 1
PERIOD THRU: 03/01/16
SUMMARY OF WORK
1 ORIGINAL CONTRACT SUM #REF!

2 SUM OF ALL CHANGE ORDERS $ 300.00
3 ADJUSTED CONTRACT SUM #REF!

(Line 1 + line 2)
4 TOTAL COMPLETED AND STORED #REF! #REF!
(Column G on page 2)
5 RETAINAGE #REF!
Column I on page 2)
7. TOTAL COMPLETED AND STORED LESS RETAINAGE #REF!
(Line 4 - line 6 total)
8. LESS PREVIOUS PAYMENT APPLICATIONS $ 10,212.00
(Line 6 from prior application)
9. PAYMENT DUE #REF!
SUMMARY OF CHANGE ORDERS

Total changes approved in previous months $ 300.00
Total changes approved this month $ -
NET CHANGES by Change Order $ 300.00
The undersigned certify that to the best of their knowledge, information and belief the work covered by this Payment Application has
been completed in accordance with the Contract Documents, that all amounts have been paid by the Contractor for work for which
previous Payment Applications were issued and payments received from Owner, and that current payments shown herein is now due.
Contractor Signature Client Signature
Date Date

Schedile Of Values - Appendix
A B C D E F
WORK COMPLETE
SCHEDULED FROM PREVIOUS

# DESCRIPTION OF WORK QTY UNITS VALUE APPLICATION

0 0 0 $ - $ -
Walls Waterproofing Totals $ - $ -
Composite shingle, 30-yr

Erosion & Sedimentation Control
#REF! #REF! #REF! #REF! $ 6,552.00
#REF! #REF! #REF! #REF! $ -
Roof Flashing & Vents
Flashing, Ridges
Ridge flashing, roof 0 LF #DIV/0! $ -
0 #REF! $ 6,552.00
0
Roof Waterproofing Totals 0 0
Downspouts 0.00 LF #DIV/0! $ -
0 0.00 0 $ -
Gutters & Downspouts Totals 0 0 #DIV/0! $ -
Roof Prot, Roofing & Gutters Totals 0 0 #DIV/0! $ -
Soffits, 1x6 V-groove T&G 0 SF #DIV/0! $ -
Siding & Cladding, Exterior 0.00 0 $ - $ -

Stucco exterior 0.00 SF #DIV/0! $ -
0 0 0 $ - $ -
Stone Cladding & Brick Siding 0 0 $ - $ -
Stone veneer siding 0 SF #DIV/0! $ -
Flashing, Walls, Openings 0.00 0 $ -

1x8 DF fascia 0.00 LF #DIV/0! $ -
2x12 DF fascia 0 LF #DIV/0! $ 3,660.00
0 0 0 $ - $ -
Trim, Other 0 0 $ -
Siding & Trim, Exterior Totals 0.00 0 #DIV/0! $ -

Doors, 1st flr, ext, 3080 0.00 Ea #DIV/0! $ -

0 0 0 $ - $ -
Doors Totals 0 0 #DIV/0! $ -
Door Hardware 0 0 $ -
12'x14', garage doors 0.00 Ea #DIV/0! $ -

Garage door opener 0.00 Ea #DIV/0! $ -
18'x8', garage doors 0 Ea #DIV/0! $ -
Garage door opener 0 Ea #DIV/0! $ -
0 0 0 $ - $ -
3060 windows 0.00 Ea #DIV/0! $ -

5050 windows 0.00 Ea #DIV/0! $ -
9050 windows 0 Ea #DIV/0! $ -
Skylights 0.00 0 $ - $ -
0 0.00 0 $ - $ -
Windows Totals 6,135 0 #DIV/0! $ -
Special deputy inspections 0 Ea #DIV/0! $ -
Tape & finish, level 5 0.00 SF #DIV/0! $ -

5/8" gypsum, walls, 1st flr, garage, 15' 0.00 SF #DIV/0! $ -
5/8" gypsum, walls, 2nd flr, 9' 7,121 SF #DIV/0! $ -
0 0 0 $ - $ -
Gypsum Ceilings 0 0 $ - $ -
1/2" gypsum, ceilings, 1st flr, (2) layers 0 SF #DIV/0! $ -
0 0.00 0 $ - $ -
5/8" gypsum, ceilings, 1st flr 0.00 SF #DIV/0! $ -
0 0 0 #DIV/0! $ -
5/8" gypsum, ceilings, 2nd flr 0 SF #DIV/0! $ -
5/8" gypsum, ceilings, 2nd flr, 3:12 pitch 0 SF #DIV/0! $ -
0 0 0 $ - $ -
Gypsum Totals 0.00 0 #DIV/0! $ -

Countertops 0.00 0 $ -
0 0 0 $ - $ -
Countertops Totals 0 0 #DIV/0! $ -
0 0 0 $ - $ -
Tile Floors, Showers 0 0 $ -

Grout & sealer 0.00 SF #DIV/0! $ -

0 0.00 0 $ - $ -
Tile Walls, Showers & Tub Surrounds 0 0 $ -
0 0 0 $ - $ -
Tile Walls, Bathrooms, Other 0 0 #DIV/0! $ -
Tile Walls, Backsplashes 0 0 $ -
Tile Floors & Walls Totals 0.00 0 #DIV/0! $ -

Wood Floors Totals 0.00 SF #DIV/0! $ -
0 0 0 $ - $ -
Floor Prep, Transition Strips & Misc 0 0 $ -
Transition strips 0 LF #DIV/0! $ -
Stair treads 0 Ea #DIV/0! $ -
0 0.00 0 $ -
Paint, Ceilings, Interior 0.00 0 $ -
0 0 0 $ -
Paint, Trim, Interior 0 0 $ -
0 0 0 $ -
Paint, Windows & Doors, Interior 0 0 $ -
Stain SC oak doors 0.00 Ea #DIV/0! $ -

0 0.00 0 $ - $ -
Paint, Interior Totals 0 0 #VALUE! $ -
Paint, walls, ext, stucco 0 SF #DIV/0! $ -
0 0 0 $ -
Paint, Soffits, Fascia & Trim, Exterior 0 0 $ -
0 0.00 0 $ - $ -
Division 09 — Finishes Totals 0.00 0 #DIV/0! $ -
0 0 0 $ - $ -
Vanity Mirrors 0 0 $ -
Bathroom Accessories 0 0 $ - $ -
0 0 0 $ - $ -
Mirror, 3'x4' 0.00 Ea #DIV/0! $ -

Grab bars, 36" 0.00 Ea #DIV/0! $ -
Division 15 — Mechanical 0 0 $ - $ -
Bibbs, Hose 0.00 0 $ -

0 0.00 0 $ - $ -
Water Heaters & Steam Generators 0 0 $ - $ -

Water heater, tankless, elect 0 Ea #DIV/0! $ -
Showers, Faucets & Showerheads 0.00 0 $ -

0 0.00 0 $ - $ -
Bathtubs, Faucets & Showerheads 0 0 $ -
Bathtub, 36x72, ma bath 0 Ea #DIV/0! $ -
Toilets, Urinals & Bidets 0.00 0 $ -

Sinks & Faucets, Vanity 0.00 0 $ -
Sinks, vanity, 1st flr 0 Ea #DIV/0! $ -
Faucet 0 Ea #DIV/0! $ -
Fixtures Totals
Furnace, F-1 0.00 Ea #DIV/0! $ -
Heating & Cooling Totals 0 0 #DIV/0! $ -
0 0.00 0 $ - $ -
Electrical panel, R1 0 LS #DIV/0! $ -
0 0.00 0 $ - $ -
Junction Boxes 0 0 $ - $ -
0 0 0 $ - $ -
0 0.00 0 $ -
Bathrooms Lights 0 0 $ -
0 0 0 $ -
Exit signs 0.00 Ea #DIV/0! $ -

Occupancy Sensors 0 0 $ -
0 0.00 0 $ - $ -
Smoke detectors, SD 0 Ea #DIV/0! $ -
0 0 0 $ - $ -
0
Outlets, telecom 0.00 Ea #DIV/0! $ -
0 0 0 $ - $ -
Electrical Rough-in & Trim-out Totals 0 0 $ - $ -
0 0.00 0 $ - $ -
Appliances Totals 0 0 $ - $ -
Business license 0.00 LS $ - $ -

Labor burdens (Div 1 labor only) 0 LS $ - $ -
Grout & sealer 0 SF #DIV/0! $ -

18" open web truss beams, crawl sp 0.00 LF #DIV/0! $ -

Grout & sealer 0 SF #DIV/0! $ -
Shelving, 2nd flr, pantry 0 LF #DIV/0! $ -
Shelving, 2nd flr, master closet

Beams, 1st floor, 1-3/4"x11-7/8" LVL 0 LF #DIV/0! $ -
Cabinetry Totals 0.0 0 #DIV/0! $ -

Beams, 2nd flr walls, 16" LVL, headers 0 LF #DIV/0! $ -
2x10 PT beams, ledger, crawl sp, #5 $ - $ 3,660.00
Grout & sealer

Trim, base, 2nd flr, hall & laundry 0 LF #DIV/0! $ -
0 $ - $ -
Trim, 1st flr, base, offices

8x8 DF columns, 1st flr, @entry, 11'2"
Beams, 2nd Floor Framing 0 0 $ -
Columns, HSS 5-1/2x5-1/2x1/4, 1st flr 36 LF #DIV/0! $ -
Division 06 — Wood & Plastics 0 0 $ - $ -
Trim, 1st flr, base, kitchen
0 0 0 $ - $ -
0 0 0 $ - $ -
0 0 0 $ -
0 0 0 $ - $ -
Outlets, duplex, GFCI, WP, ext
Toilet tissue dispenser
Soap dispenser 2 Ea #DIV/0! $ -
Urinals, 1st flr
0 0 0 $ - $ -
Carbon monoxide / smoke detectors, CS $ - $ -

0 0
Trim
Special deputy inspections
0
Base Trim 0 0 $ -

1x6 DF stair risers 0 LF #DIV/0! $ -

Walls, int, 2x4, @16"OC, 1st flr, 9'1", round wall 0 LF #DIV/0! $ -
0 0 0 $ - $ -
Second coat
Trim, 1st flr, base, stairs & landings 75 LF #DIV/0! $ -
Trim, base, 2nd flr, bathrooms 41 LF #DIV/0! $ -
Valley flashing, roof 78 LF #DIV/0! $ -
0
Lighting & Fan Fixtures, Outlets & Switches, etc 0 0 $ - $ -
Roof Framing, Blocking & Misc 0 0 $ -
Sinks, kitchen, 2nd flr 0 Ea #DIV/0! $ -
0
Trim, base, 2nd flr, living, dining, kitchen 96 LF #DIV/0! $ -
Gutters & Downspouts 0 0 $ -
Soffits 0 0 #DIV/0! $ -
Showerhead
Faucets
Beams, roof, 8x14, @porch 67 LF #DIV/0! $ -
Doors, 2nd flr, int, 2468 0 Ea #DIV/0! $ -
Doors, 1st flr, ext, 12080, sliding 0 Ea #DIV/0! $ -
Doors, 1st flr, int, 3080, double, conf
0 0 0 $ - $ -
Cabinetry hardware, laundry & other 0 Ea #DIV/0! $ -
0 0 0 $ - $ -
Trim, 1st flr, base, samples rm
Shelving, 2nd flr, laundry, drying rod
Sinks, vanity, 2nd flr 0 Ea #DIV/0! $ -
Flooring, bathrooms, 2nd flr 0 SF #DIV/0! $ -
0 0 0 $ -
Outlets & Switches 0 0 $ - $ -
Wall plates, top 0 LF #DIV/0! $ -
Tile, wall, tub surround, 8'h 11 SF #DIV/0! $ -
0 0 0 $ - $ -
Tape & finish, level 5 0 SF #DIV/0! $ -
Tile, wall, shower, ma shower, 8'h
Foundation waterproofing
Roof Waterproofing 0 0 $ -
Paint, Exterior 0 0 $ -
Blocking & Misc Framing 0 0 $ -
0 0 0 $ - $ -

Doors, 2nd flr, int, 7068, pantry 0 Ea #DIV/0! $ -

Faucet
Tile, backsplash, bathrooms
Wall plates, DF, bottom 309 LF #DIV/0! $ -
Waste receptacle 0 Ea #DIV/0! $ -
Appliances 0 0 $ -
Division 21 — Fire Supression 0 0 $ - $ -
Flooring, deck, 2nd flr 0 SF #DIV/0! $ -
0
24" truss joists, @24"OC, 2nd flr
Wall plates, top 2,907 LF #DIV/0! $ -
0
Flooring, 1st flr, kitchen
Doors, 1st flr, int, 2680 0 Ea #DIV/0! $ -
Shelving 0 0 $ -
Flooring, master closet, 2nd flr 0 SF #DIV/0! $ -
Flooring, halls, laundry, 2nd flr 0 SF #DIV/0! $ -
Doors, 1st flr, int, 3080 0 Ea #DIV/0! $ -
Flooring, 1st flr, reception, halls
Flooring, 1st flr, offices 1,121 SF #DIV/0! $ -
Flooring
Flooring, future offices, 2nd flr
Stud Framing, 2nd Floor 0 0 $ -
Plumbing Totals
Heating & Cooling 0 0 $ -
Division 16 — Electrical
Flooring, living, dining, kit, 2nd flr
Posts 0 0 $ -
Beams, roof, 8x14, @entry
0 0 0 $ - $ -
Flooring, bedrooms 0 SF #DIV/0! $ -
Division 08 — Doors & Windows 0 0 $ - $ -
Division 09 — Finishes
Division 07 — Thermal & Moisture Protection
Division 10 — Specialties 0 0 $ - $ -
Contingencies 0 LS $ - $ -

0 0 0 $ -
0
Division 01 — General Conditions 0 0 $ - $ -
Workman's compensation (Div 1 labor only)
Municipal tax
Insurance - General Liability 1 LS $ -
Insurance - Builder's Risk
0
0 0 0 $ - $ -
0 0 0 $ - $ -
0
0
0 0 0 $ - $ -
0
0
0 0 0 $ - $ -
Warranty, 1, 4 & 10 year
Permits & fees
0 0 0 $ -
Safety equipment, general
Small tools & consumables 0 LS $ -
Equipment - misc. 0 LS $ -
0 0 0 $ -
0
0
Punch list 0 LS $ - $ -
0 0 0 $ - $ -
0
0 0 0 $ -
Traffic control 0 Mos $ -
Dumpsters & Fees, 40 CY (gen use, demo below) 0 Ea $ -
Transfer Station 0 0 $ -
0
0 0 0 $ -
0
Fuel, maintenance & repairs 0 Wks $ -
0 0 0 $ -
0

0 0 0 $ - $ -
0 0 0 $ -
0 0 0 $ -
0
0
0 0 0 $ -
0 0 0 $ -
0 0 0 $ -
0 0 0 $ -
0 0 0 $ - $ -
0 0 0 $ - $ -
0
0
0 0 0 $ -
0 0 0 $ -
0
0
0 0 0 $ - $ -
0 0 0 $ -
0 0 0 $ - $ -
0 0 0 $ -
0 0 0 $ -
0 0 0 $ - $ -
0 0 0 $ - $ -
0 0 0 $ -
0
0 0 0 $ -
0 0 0 $ -
0 0 0 $ -
0 0 0 $ - $ -
0 0 0 $ -
0
0
0 0 0 $ -
0
0 0 0 $ -
0
0
0 0 0 $ - $ -
0
0

0 0 0 $ -
0 $ - $ -
0
0
Division 02 — Site Construction
0 0 0 $ - $ -
Landscaping & Irrigation 0 0 #DIV/0! $ -
Landscaping allowance
0
0 0 0 $ - $ -
0 0 0 $ - $ -
0 0 0 $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -

0
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0 $ - $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -

0
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 $ - $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 $ - $ -
0 $ - $ -
0
0
0
0 0 0 $ -
0 0 0 #DIV/0! $ -
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0 0 0 $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 $ - $ -
0 0 0 $ - $ -
0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0 0 0 $ -
0 0 0 #DIV/0! $ -

0
0 0 0 #DIV/0! $ -
0 0 0 #DIV/0! $ -
0
0
0 0 0 #DIV/0! $ -
0
0 0 0 $ - $ -
0
0
0 0 0 #DIV/0! $ -
0
0
0 0 0 $ - $ -
Division 05 — Metals 0 0 $ - $ -
0
Fence, wrought iron, 6' double gates, trash encl 72 SF #DIV/0! $ -
0 0 0 $ - $ -
Rough Carpentry 0 0 $ - $ -
Wall plates, PT, bottom 0 LF #DIV/0! $ -
0 0 0 $ - $ -
0 0 0 $ -
Wall plates, PT, bottom
0
Wall plates, DF, bottom
0
0 0 0 $ -
Posts, Foundation 0 0 $ -
2x6 (5) PT posts, crawl sp 0 LF #DIV/0! $ -
6x6 PT posts, crawl sp 0 LF #DIV/0! $ -
2x6 PT beams, ledger, crawl sp
2x10 PT beams, ledger, crawl sp, #4
2x12 DF beams, 2nd flr 0 LF #DIV/0! $ -
4x6 DF beams, headers, 1st flr walls 0 LF #DIV/0! $ -
Beams, 2nd floor, "girder" 0 LF #DIV/0! $ -
0 0 0 $ - $ -
Headers, 2nd flr walls, @porch, unmarked size 0 LF #DIV/0! $ -
Headers, 2nd flr walls, @rear, unmarked size 0 LF #DIV/0! $ -
0 0 0 $ -
Roof, Trusses 0 0 $ -

Roof trusses 6,622 SF #DIV/0! $ -

0 0 0 $ - $ -
Roof, Rafters 0 0 $ -
2x8 DF rafters, 16" OC, cal over-framing 200 LF #DIV/0! $ -
9-1/2" TJI 110 rafters, @24"OC, @entry 318 LF #DIV/0! $ -
Misc blocking, roof 0 LS #DIV/0! $ -
0 0 0 $ - $ -
Joists 0 0 $ -
3/4" T&G, 1st flr
3/4" T&G, 2nd flr
Misc nails & screws 0 LS #DIV/0! $ -
0 0 0 $ -
0
Cabinetry, Kitchens
Cabinetry, lowers, kitchen, 1st flr 0 LF #DIV/0! $ -
Cabinetry, lowers, kitchen, 2nd flr 0 LF #DIV/0! $ -
0
Cabinets, laundry, lowers
Cabinetry hardware, kitchen 0 Ea #DIV/0! $ -
1x5 window trim, paint gr, int
Nails & screws
0 0 0 $ - $ -
0
Insulation
Insulation, Walls 0 0 $ -
0 $ - $ -
Peel-&-stick membrane, 6", @openings

0
Fluid Applied Under Tile Waterproofing 0 0 $ -
0
Perforated pipe, 4", filter, full perimeter 0 LF #DIV/0! $ -
Gravel backfill
0
Foundation Drainage Totals 0 0 #DIV/0! $ -
0 0 0 $ - $ -
0
0
Roofs, Composite Shingles 0 0 $ -
Flashing, Drip Edges & Starter Strips 0 0 $ - $ -

Drip edge flashing, roof 0 LF #DIV/0! $ -

Flashing, Valleys 0 0 $ - $ -
Roof vents, ridge 0 LF #DIV/0! $ -
Soffit vents, Cor-A-Vent, SV5 0 LF #DIV/0! $ -
0 0 0 $ -
Gutters $ - $ -
0
0
Soffits, cement board 0 SF #DIV/0! $ -
Stucco Siding
GSM drip flashing, @windows & doors
0 0 0 $ - $ -
Fascia Trim
Foam build-up, architectural
0 0 0 $ -
0
Thermal & Moisture Protection Totals
0 0 0 $ - $ -
Doors 0 0 $ -
Doors, 1st flr, ext, 3080, double, entry
Doors, 2nd flr, int, 2468, pocket
0 0 0 $ - $ -
Door hardware, ext, entry 0 Ea #DIV/0! $ -
Door hardware 1 Ea #DIV/0! $ -
0 0 0 $ -
Doors & Hardware Totals 0 0 #DIV/0! $ -
0
Skylights, round, 12", Solatube
0 0 0 $ -
0 0 0 $ - $ -
Doors & Windows Totals 0 0 #DIV/0! $ -
0
Gypsum 0 0 $ -
Gypsum Walls 0 0 $ - $ -
0 0 0 $ - $ -

0
Countertops, Stone
Countertops, granite, kitchen 0 SF #DIV/0! $ -
0 0 0 $ - $ -
Countertops, granite, vanities 0 SF #DIV/0! $ -
0 0 0 $ -
Countertops, granite, laundry
0
Countertop Stone Raw Slab Material 0 0 $ -
Granite slabs, 3/4 28 Ea #DIV/0! $ -
Tile, wall, shower, ma bath, 8'h
Grout & sealer
Tile, wall, to 4'h @wet areas, 1st flr 0 SF #DIV/0! $ -
0 0 0 $ - $ -
Paint, interior trim $ - $ -
Paint, ext wood doors

0
Paint, soffits 0 SF #DIV/0! $ -
Paint, Exterior Totals

0 0 0 $ - $ -
0 0 0 $ - $ -
Shower Glass
Glass shower door & encl, 7'h, 2nd flr
3040 Vanity mirrors 6 Ea #DIV/0! $ -
0
Bathroom accessories, master bath, 2nd flr
Bathroom accessories, common bath, 2nd flr 1 Ea #DIV/0! $ -
Paper towel dispenser

Specialties Totals 0 0 #DIV/0! $ -
0 0 0 $ - $ -
Showerhead
Bathtub, 30x72
Faucet 1 Ea #DIV/0! $ -
0 0 0 $ -
Toilets, 1st flr, ADA

Toilets, common bath, 2nd flr 1 Ea #DIV/0! $ -

Sinks, kitchen, 1st flr

Faucets 1 Ea #DIV/0! $ -
Garbage diposals 1 Ea #DIV/0! $ -

Drinking fountains 2 Ea #DIV/0! $ -
0
Mechanical Totals 0 0 #DIV/0! $ -
0 0 0 $ - $ -
Electrical Rough-In 0 0 $ - $ -
Electrical panel, load center 1 LS #DIV/0! $ -

Junction boxes 12 Ea #DIV/0! $ -
Light fixture allowance 1 LS #DIV/0! $ -
Recessed Light Fixtures 0 0 $ - $ -

Low voltage lighting allowance
Occupancy sensors
0 0 0 $ - $ -
Appliance allowance $ - $ -
0
Electrical Totals 0 0 #DIV/0! $ -
Wet pipe sprinkler system $ - $ -
Subtotals #REF! $ 10,212.00
Change Orders
01 Add 3' to trash enclosure SOG width 1 LS $ 300.00 $ -

02
03
Change Order Totals $ 300.00 $ -
TOTALS #REF! $ 10,212.00
Contractor Initials: _________

Client Initials:_______

G H I J K L
MATERIALS TOTAL BALANCE
WORK COMPLETED PRESENTLY COMPLETED & % RETAINAGE
TO FINISH
STORED STORED
(not in
THIS PERIOD (F+G+H) (I/E ) (E-I) 10%
F or G)
#VALUE! $ - 100% $ -
#VALUE! $ - $ - 0% $ - $ -
#REF! $ - #REF! #REF! #REF! $ -

#REF! $ - #REF! #REF! #REF! $ -
#VALUE! $ - #VALUE! #VALUE! #VALUE!
#REF! $ - #REF! #REF! #REF! #VALUE!
#VALUE! $ - #VALUE! 100% #VALUE! #VALUE!

$ - $ - $ - 50% $ - $ -
$ - $ - $ - 100% $ - $ -
$ - $ - $ - 100% $ - $ -
#VALUE! $ - #VALUE! #VALUE! #VALUE!

$ - $ - $ - 100% $ - $ -


$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 100% $ - $ -
$ - $ - $ - 100% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 100% $ - $ -
#VALUE! $ - #VALUE! 100% #VALUE! $ -



#VALUE! $ - #VALUE! #DIV/0! #VALUE! #VALUE!

#VALUE! $ - 0% #VALUE! #VALUE!
#VALUE! $ - 0% #VALUE! $ -
#VALUE! $ - 0% #VALUE! $ -
#VALUE! $ - 0% #VALUE! $ -
$ - $ - #VALUE! 100% $ - $ -








$ - $ - #VALUE! 0% $ - $ -



#DIV/0! $ - #DIV/0! 0% #DIV/0! #DIV/0!






#VALUE! $ - #DIV/0! #VALUE! #VALUE!



















#DIV/0! $ - #DIV/0! 0% #DIV/0! #DIV/0!


$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
#VALUE! $ - #DIV/0! 0% #DIV/0! #VALUE!


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -




$ - $ - $ - 0% $ - $ -
#VALUE! $ - #DIV/0! 0% #DIV/0! $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -

#VALUE! $ - #VALUE! #DIV/0! #VALUE! $ -

$ - $ - $ - 0% $ - $ -


$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -


#VALUE! $ - #DIV/0! #DIV/0! #DIV/0! #VALUE!
$ - $ - $ - 0% $ - $ -
$ - $ - $ - 0% $ - $ -














#DIV/0! $ - #DIV/0! 0% #DIV/0! #DIV/0!


#DIV/0! $ - #DIV/0! 0% #DIV/0! #DIV/0!




#VALUE! $ - #REF! #REF! #REF! #VALUE!
$ - $ - $ - 0% $ 300.00 $ -
$ - $ - $ - 0% $ 300.00 $ -
#VALUE! $ - #REF! #REF! #REF! #VALUE!


Delta
#DIV/0!
#REF!

#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!


Project duration weeks: 52
Project Start Date: 02/01/18
Project Finish Date: 03/28/19
Cash Flow Analysis

Sample Projcet - Retail and Residential Mixd Use
Project Certification / M
Scheduled Initial Pre-

ID Task Name Construction / 1 2 3 4 5 6
Amount Cost/Deposit Mobilization
Earth Movement, Cut, Fill & Grading #DIV/0! #DIV/0!

Composite shingle, 30-yr $ - $ - $ -
0 #DIV/0! #DIV/0! #DIV/0!
Grout & sealer $ - $ - $ -
Trim, 1st flr, base, offices #DIV/0! #VALUE! #VALUE!
Trim #VALUE! #VALUE!
0 $ - $ - $ - $ -
0 #DIV/0! #DIV/0! #VALUE!
0
Peel-&-stick membrane, 6", @openings #DIV/0!
0 #DIV/0! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Paint, ext wood doors #DIV/0! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
0 #DIV/0! #DIV/0! #DIV/0!
Change orders $ 300
TOTALS $ 300 $ - $ - $ - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Cummulative Totals / Invoiced To Date $ - $ - $ - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Interest rate 12.00%
Interest monthly $ - #DIV/0! $ - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Cummulative interest #DIV/0! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Project Certification / Month Number
7 8 9 10 11 12 Retainage /
Total
% Comp Ea
Close Out Period
10%
$ - #VALUE!
$ - #VALUE!
$ - #VALUE!
$ - $ - $ - #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!
$ - $ - #VALUE!
#VALUE! #DIV/0! #VALUE! #VALUE!
$ - $ - $ - $ - $ - #VALUE! #VALUE! #VALUE!
#DIV/0! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#DIV/0! $ - #VALUE!
$ 300 $ 300 #DIV/0!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! $ - #DIV/0! #REF!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #DIV/0!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Notes / Questions
In-House Questions / Potential RFI's
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Personal Notes / Items Remaining to Add
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Subcontractor Questions
1
2
3

4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Assumptions/Inclusions
1
2
3
4
5
6
7
8
9
10
Exclusions
1
2
3
4
5
6
7 When zeroing out a previous estimate to be the template for the next, start with division 2, delete the
8 quantities of each line item, starting with the Qty column, then the blue highlighted box if exists, verifying
each cell does not have a formula, but just project specific data first every time. If there is a formula you
9 want to leave in place that is driven by a quantity lower in the estimate, I but the whole formula in
10 parenthesis and *0 multiply it by zero to clear the value. All totals in the Estimate spreadsheet are Subtotal
commands with the 109 code meaning they will not recognize any values in hidden rows, but I prefer to
clear all values and not to have any hidden rows showing numbers from automatic formula calculations.
When all division 2+ quantities areGeneral
cleared,Notes
verifyon This
that theSpreadsheet
project subtotal and the division 1 subtotals are
1 When
the same, thenamake
starting any pertinent
new project, enter adjustments to divon
the project name 1, the
andInfo
you're
tab,ready to start
set the numbertheof
estimate.
months or weeks of
2 project duration, then move onto division 2. General conditions can be finished last.
3 Always verify there are no deltas (variations) in the totals between the Estimate tab, Proposal & SOV tabs.
4 To set up the Proposal tab after an Estimate is complete.
Feel free to remove my Stellar Consulting logos, customize, set up your own labor rates, productivity rates,
5 To set up the
materials SOV
rates, & Pay
verify all App tabs after
formulas, an Estimate
etc and is complete.
to make this spreadsheet your own. Let me know if I can be of
6 help at smajor@stellarconsultingllc.com

7 Create pull-down menus once you have customized the spreadsheet.
8
9
10

Responses:

Stellar Consulting Estimate Template 01-22-18

Uploaded by

Document Information

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

Stellar Consulting Estimate Template 01-22-18

Uploaded by

Copyright:

Available Formats

Project Info

Client Info Drawing Index Reference

Total livable area 0

Floor to Ceiling Heights (to top plate)

Roof Run Rise Hyp Factor

Prepared by: Steve Major Stellar Consulting, LLC Page 1 of 12/15/2019

Prepared by: Steve Major Stellar Consulting, LLC Page 2 of 12/15/2019

Structural Steel Bracing, Base Plates, Misc

Totals - Stud Framing, 1st Floor #VALUE!

Totals - Stud Framing, 2nd Floor 0.0

06-1110 6x6 DF columns, 1st flr 4 LF 36 0.070 2.5

Posts, 2nd Flr

Prepared by: Steve Major Stellar Consulting, LLC Page 3 of 12/15/2019

Stairs & Landings Framing

Framing Connectors & Adhesives

06-0500 Misc connectors 1 LS 25.0 25.0

06-4200 Cabinetry, uppers, kitchen, 1st flr LF 27 0.35 9.5

Kitchen Cabinetry Totals #REF!

Cabinetry & Countertops Totals #REF!

06-4200 Beams, 8x12, false, 2nd flr clg LF 17 0.200 3.3

Door Trim, Interior

Window Trim, Interior

Trim & Shelving Totals 4,733 #REF!

Prepared by: Steve Major Stellar Consulting, LLC Page 4 of 12/15/2019

Finish Carpentry Totals #REF!

Insulation, Floors & Ceilings

Peel-&-Stick Membrane, Windows & Doors

Roof Flashing & Vents

Gutters & Downspouts Totals 14

Siding & Cladding, Exterior

Stone Cladding & Brick Siding

Flashing, Walls, Openings

Siding & Trim, Exterior Totals 1,098 673

Prepared by: Steve Major Stellar Consulting, LLC Page 5 of 12/15/2019

Windows Totals 29 6,135 731

09-2900 5/8" gypsum, ceilings, 1st flr SF 2,030 0.034 69.0

09-2900 5/8" gypsum, ceilings, 2nd flr SF 2,186 0.017 37.2

Gypsum, House Totals 4,216 1,152

Countertops Totals 20,995 336

Tile Floors, Showers

Tile Walls, Showers & Tub Surrounds

Tile Walls, Bathrooms, Other

Prepared by: Steve Major Stellar Consulting, LLC Page 6 of 12/15/2019

Floor Prep, Transition Strips & Misc

Paint, Ceilings, Interior

Paint, Trim, Interior

Paint, Windows & Doors, Interior

Paint, Interior Totals 0 7

Paint, Soffits, Fascia & Trim, Exterior

Division 09 — Finishes Totals #REF!

Bathroom Accessories, Toilet Partitians, Comm.

15-0000 Division 15 — Mechanical

Water Heaters & Steam Generators

Showers, Faucets & Showerheads

Bathtubs, Faucets & Showerheads

Prepared by: Steve Major Stellar Consulting, LLC Page 7 of 12/15/2019

Sinks & Faucets, Laundry, Bar & Other

Fixtures, Other, Garbage Disposals, etc

Heating & Cooling Totals 28.0

Kitchen / Dining Lights

Other Lights, Wall & Surface Mt, etc, Int

16-2500 Smoke detectors, SD 9 Ea 0.50 4.5

16-3000 Outlets, duplex 51 Ea 0.35 17.9

16-3000 Switches, single 38 Ea 0.30 11.4