Estimate of Materials and Cost of Construction

Date: SUBMITTED BY:

Project:
Project Location: Sub Contractor's Company
Street Address
Summary Amount State address
Subtotal $ - Phone
Profit/Overhead $ - Email
Total $ - Website link

QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL

ITEM # REF. SHEET DETAIL CSI SECT DESCRIPTION QTY. WASTAGE WASTAGE UNIT COST TOTAL LABOR COST COST COST ITEM COST TRADE COST

DIV-02 SELECTIVE REMOVALS & DEMOLITION $ -

SITE DEMOLITION
1 Remove 30" Maple tree 1 0% 1 EA $ - $ - $ - $ -
2 Remove 22" Maple tree 1 0% 1 EA $ - $ - $ - $ -
3 Remove bus stop sign 1 0% 1 EA $ - $ - $ - $ -
4 C1.0 Remove speed limit sign 1 0% 1 EA $ - $ - $ - $ -
5 Saw cut 286 0% 286 LF $ - $ - $ - $ -
6 Remove curbing 117 0% 117 LF $ - $ - $ - $ -
7 Remove wood ramp 73 0% 73 SF $ - $ - $ - $ -
8 Remove asphalt pavement 1,825 0% 1,825 SF $ - $ - $ - $ -

DIV-03 CONCRETE $ -

FOUNDATION
9 8" Thk. Bollard footings 0.04 5% 0.04 CY $ - $ - $ -
2'-6"x1'-0" Wall footing w/
10 -(3) #6 Cont. bars, #4 @ 9" o.c Trans. Bars 19 5% 19.60 CY $ - $ - $ -
4'-0"x1'-0" Wall footing w/
11 -(4) #4 Cont. bars, #4 @ 9" o.c Trans. Bars 19 5% 19.60 CY $ - $ - $ -

8" Thk. 4000 PSI Concrete stem wall

12 -#4 vert @ 12" o.c w/ std. 90 hook in footing & #4 horiz. @ 16" o.c 19 5% 19.89 CY $ - $ - $ -
S00.1
S00.2 SD01 4" PVC Perforated pipe w/
13 S00.3 -Washed gravel or crushed rock 192 5% 201.50 LF $ - $ - $ -
A8.00 -Geotextile membrane

CONCRETE SLAB
4" Slab on grade w/
14 -WWF 6x6-10/10 or #3 @ 12" o.c 20 5% 20.88 CY $ - $ - $ -
15 4" Granular fill 1,627 5% 1,707.96 SF $ - $ - $ -
16 1" Level rock slab 15 5% 15.78 CY $ - $ - $ -

DIV-06 WOOD, PLASTICS AND COMPOSITES $ -

STUD WALLS

2x6 Exterior wall @ 8' H

17 2x6 Wood studs @ 16" o.c 573 5% 602 EA $ - $ - $ -
18 1/2" Exterior sheathing (4x8 EA) 191 5% 200 EA $ - $ - $ -
19 5/8" Type X gypsum board (4x8 EA) 191 5% 200 EA $ - $ - $ -
20 R-21 Batt insulation 6,099 5% 6,403 SF $ - $ - $ -
21 Vapor retarder 6,099 5% 6,403 SF $ - $ - $ -
22 2x6 PT bottom plate 191 5% 200 LF $ - $ - $ -
23 2x6 Bottom plate 572 5% 600 LF $ - $ - $ -
24 2x6 Top plate 1,525 5% 1,601 LF $ - $ - $ -
25 Sealant 3,049 5% 3,202 LF $ - $ - $ -

(1-HR) 2x4 Interior wall @ 8' H

26 2x4 Wood studs @ 16" o.c 367 5% 385 EA $ - $ - $ -
27 5/8" Fire code C core gypsum panel both side (4x8 EA) 245 5% 257 EA $ - $ - $ -
28 1/2" Resilient channel 3,914 5% 4,110 SF $ - $ - $ -
29 3" Therma fiber insulation 3,914 5% 4,110 SF $ - $ - $ -
30 2x4 PT bottom plate 122 5% 128 LF $ - $ - $ -
31 2x4 bottom plate 367 5% 385 LF $ - $ - $ -
32 2x4 Top plate 979 5% 1,027 LF $ - $ - $ -
1 of 6
 QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL
ITEM # REF. SHEET DETAIL CSI SECT DESCRIPTION QTY. WASTAGE UNIT TOTAL LABOR COST ITEM COST TRADE COST
WASTAGE COST COST COST

33 Sealant 1,957 5% 2,055 LF $ - $ - $ -

2x4 Interior wall @ 8' H

34 A2.10 2x4 Wood studs @ 16" o.c 65 5% 69 EA $ - $ - $ -
A8.00
35 A2.20 5/8" Type X gypsum board both side (4x8 EA) 44 5% 46 EA $ - $ - $ -
36 2x4 PT bottom plate 87 5% 91 LF $ - $ - $ -
37 2x4 Top plate 174 5% 183 LF $ - $ - $ -
38 Sealant 348 5% 366 LF $ - $ - $ -

2x4 Interior wall @ 8' H

39 2x4 Wood studs @ 16" o.c 208 5% 219 EA $ - $ - $ -
40 5/8" Type X gypsum board both side (4x8 EA) 69 5% 73 EA $ - $ - $ -
41 2x4 Top & bottom plate 831 5% 872 LF $ - $ - $ -
42 Sealant 1,108 5% 1,163 LF $ - $ - $ -

Shear wall Sheathing

43 15/32" Plywood sheathing (4x8 EA) @ shear wall 208 5% 218 EA $ - $ - $ -

Parapet wall @ 1'-6" H

44 2x6 Studs @ 12" o.c 170 5% 178 EA $ - $ - $ -
45 5/8" Type X gypsum board (4x8 EA) 8 5% 8 EA $ - $ - $ -
46 1/2" Exterior plywood sheathing (4x8 EA) 8 5% 8 EA $ - $ - $ -
47 2x6 Top & bottom plate 509 5% 534 LF $ - $ - $ -

Parapet wall @ 3'-0" H

48 2x6 Studs @ 12" o.c 71 5% 74 EA $ - $ - $ -
49 5/8" Type X gypsum board (4x8 EA) 7 5% 7 EA $ - $ - $ -
50 1/2" Exterior plywood sheathing (4x8 EA) 7 5% 7 EA $ - $ - $ -
51 2x6 Top & bottom plate 212 5% 223 LF $ - $ - $ -

FLOOR FRAMING
52 19/32" Plywood sub flooring @ Foundation 1,627 5% 1,708 SF $ - $ - $ -
53 19/32" Plywood sub flooring @ Typical flooring 4,889 5% 5,133 SF $ - $ - $ -
54 3-1/2"x12" Drop wood beam 36 5% 38 LF $ - $ - $ -
55 6x6 Wood header 48 5% 51 LF $ - $ - $ -
56 S00.3 A8.00 6x10 Wood header 40 5% 42 LF $ - $ - $ -
57 Blocking between joist 55 5% 57 LF $ - $ - $ -
58 4x4 Wood post (8' H) 6 0% 6 EA $ - $ - $ -
59 6x6 Wood post (8' H) 10 0% 10 EA $ - $ - $ -
11-7/8" TJI 560 joists @ 16" o.c (1629.5 SF):
60 11-7/8" TJI 560 joists @ 16" o.c 1,453 5% 1,526 LF $ - $ - $ -

ROOF FRAMING
61 11-7/8" TJI 230 @ 16" o.c wood truss 1,740 5% 1,827 SF $ - $ - $ -
62 19/32" Plywood s-roof sheathing 1,740 5% 1,827 SF $ - $ - $ -
63 S00.4 SD02 11-7/8" TJI 230 joists 77 5% 81 LF $ - $ - $ -
64 3-1/2"x12" Drop wood beam 19 5% 20 LF $ - $ - $ -
65 5-1/2"x12" Drop wood beam 5 5% 5 LF $ - $ - $ -
66 Blocking between joists 68 5% 71 LF $ - $ - $ -

STAIRS
67 2x12 Stair stringer 164 5% 172 LF $ - $ - $ -
68 2x8 Blocking 36 5% 38 LF $ - $ - $ -
69 42" H Guard rail 175 5% 184 LF $ - $ - $ -
70 A7.02 SD02 Handrail 169 5% 177 LF $ - $ - $ -
3'-0" Wide Wood stair
-6" H Risers(16 EA)
71 -3' Wide Tread w/ nosing (14 EA) 6 0% 6 EA $ - $ - $ -
- Landing (1)

DIV-07 THERMAL & MOISTURE PROTECTTION $ -

ROOFING
72 Roof membrane 2,211 5% 2,321 SF $ - $ - $ -
73 Cricket 254 5% 267 SF $ - $ - $ -
74 Pre manufactured canopy (Design by others) 76 5% 79 SF $ - $ - $ -
75 Metal coping 240 5% 252 LF $ - $ - $ -
76 Roof to wall flashing 240 5% 252 LF $ - $ - $ -
77 Downspouts 152 5% 159 LF $ - $ - $ -
A2.30
78 A8.00 Scupper 4 0% 4 EA $ - $ - $ -
S00.3

2 of 6
 A2.30 QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL
ITEM # REF. SHEET
S00.3 A8.00
DETAIL CSI SECT DESCRIPTION QTY. WASTAGE UNIT TOTAL LABOR COST ITEM COST TRADE COST
WASTAGE COST COST COST

INSULATION
79 Tapered rigid insulation w/ Cover board, R-20 AVG @ Roof 1,740 5% 1,827 SF $ - $ - $ -
80 R-38 Batt insulation @ roof framing 1,740 5% 1,826.71 SF $ - $ - $ -
81 2" Rigid Insulation R-10 @ Foundation 1,627 5% 1,707.96 SF $ - $ - $ -
82 3-1/2" Batt Insulation @ Floor framing 4,889 5% 5,132.93 SF $ - $ - $ -
83 SRM-25 Sound mat 4,889 5% 5,132.93 SF $ - $ - $ -

DIV-08 OPENINGS $ -

DOORS
84 (3'-0"x6'-9 3/4") Door 1 0% 1 EA $ - $ - $ -
85 (2'-10"x6'-8") Door 15 0% 15 EA $ - $ - $ -
86 (2'-6"x6'-8") Door 18 0% 18 EA $ - $ - $ -

STOREFRONT
(6'-6"x7'-0") Store front
87 -Kawneer, Trifab 451T 1 0% 1 EA $ - $ - $ -

(6'-6"x6'-6") Store front

88 -Kawneer, Trifab 451T 3 0% 3 EA $ - $ - $ -

A9.00 A9.00 WINDOWS

(5'-0"x4'-0") Fixed window
89 -Marvin, Essential 6 0% 6 EA $ - $ - $ -
(2'-6"x4'-0") Casement window egress
90 -Marvin, Essential 12 0% 12 EA $ - $ - $ -

(2'-0"x4'-0") Casement window

91 -Marvin, Essential 4 0% 4 EA $ - $ - $ -

(2'-6"x4'-0") Casement window

92 -Marvin, Essential 12 0% 12 EA $ - $ - $ -
(2'-6"x4'-0") Fixed window
93 -Marvin, Essential 12 0% 12 EA $ - $ - $ -

(5'-0"x5'-6") Fixed window

94 -Marvin, Essential 18 0% 18 EA $ - $ - $ -

DIV-09 FINISHES $ -

EXTERIOR FINISH
95 1/4" Fiber cement panels 9,554 5% 10,031 SF $ - $ - $ -
96 3/8" furring @ 24" o.c 9,554 5% 10,031 SF $ - $ - $ -
97 A3.11-A3.14 2 layers grade D 60 min building paper 9,554 5% 10,031 SF $ - $ - $ -
A8.00
98 A9.00 Break metal trim @ windows 974 5% 1,023 LF $ - $ - $ -
99 Metal flashing @ windows 974 5% 1,023 LF $ - $ - $ -
100 Metal flashing 280 5% 294 LF $ - $ - $ -
101 Door Trims 1,156 5% 1,214 LF $ - $ - $ -

INTERIOR FINISH
WALL FINISHES
102 Wall paint @ 36' H 2,639 5% 2,771 SF $ - $ - $ -
103 Wall paint @ 8' H 13,248 5% 13,910 SF $ - $ - $ -
104 Wall tile@ 8' H 2,939 5% 3,086 SF $ - $ - $ -

WALL BASE
105 A2.10 4" Wood base w/ Paint 1,678 5% 1,762 LF $ - $ - $ -
106 A2.20 4" Tile base 338 5% 355 LF $ - $ - $ -
A8.0
A6.10
A6.20 FLOORING
107 Engineered wood laminated flooring 5,558 5% 5,836 SF $ - $ - $ -
108 Tile flooring 628 5% 659 SF $ - $ - $ -

CEILING
109 2 layers 1/2" Fire code C core gypsum panels 12,203 5% 12,813 SF $ - $ - $ -
110 1/2" Resilient channel 6,102 5% 6,407 SF $ - $ - $ -
111 1/2" Fire code C core gypsum panels, Paint 6,102 5% 6,407 SF $ - $ - $ -

DIV-10 SPECIALITES $ -

112 4'-6"x4' Mirror 12 0% 12 EA $ - $ - $ -

113 36" Grab bar 12 0% 12 EA $ - $ - $ -
114 A2.10 42" Grab bar 12 0% 12 EA $ - $ - $ -
115 A2.20 Toilet dispenser 12 0% 12 EA $ - $ - $ -
116 Tissue dispenser 12 0% 12 EA $ - $ - $ -
117 Soap dispenser 12 0% 12 EA $ - $ - $ -
3 of 6
 QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL
ITEM # REF. SHEET DETAIL CSI SECT DESCRIPTION QTY. WASTAGE UNIT TOTAL LABOR COST ITEM COST TRADE COST
WASTAGE COST COST COST

DIV-11 EQUIPMENT $ -

118 Dishwasher 12 0% 12 EA $ - $ - $ -
119 Cooking range 12 0% 12 EA $ - $ - $ -
120 A2.10 Refrigerator 12 0% 12 EA $ - $ - $ -
121 A2.20 Dryer 8 0% 8 EA $ - $ - $ -
122 Washer 8 0% 8 EA $ - $ - $ -
123 Washer/Dryer combo 4 0% 4 EA $ - $ - $ -

DIV-12 FURNISHING $ -

SITE FURNITURE
6' Surface mounted backless bench
124 -Tournesol site works 1-800-542-2282 1 0% 1 EA $ - $ - $ -
L-1 L-1
72" #1700 Forest design surface mounted picnic table
125 -Cascade recreation 1-888-820-8010 1 0% 1 EA $ - $ - $ -

CABINETS & COUNTERTOP

126 Countertop 178 5% 187 SF $ - $ - $ -
127 A2.10 1' Deep Upper cabinets 90 5% 94 LF $ - $ - $ -
A2.20
128 2' Deep lower cabinets 54 5% 56 LF $ - $ - $ -
129 Closet 79 5% 83 LF $ - $ - $ -

DIV-22 PLUMBING $ -

PLUMBING FIXTURES
130 Water closet 12 0% 12 EA $ - $ - $ -
131 Bath tub 12 0% 12 EA $ - $ - $ -
132 Lavatory 12 0% 12 EA $ - $ - $ -
133 A2.10 Kitchen sink 12 0% 12 EA $ - $ - $ -
A2.20

ALLOWANCE
134 Allowance Provided For Piping Area = 6102 Sf 1 0% 1 LS $ - $ - $ -

DIV-23 HVAC $ -

ALLOWANCE
135 Allowance Provided For Hvac system , if required Area = 6102Sf 1 0% 1 LS $ - $ - $ -

DIV-26 ELECTRICAL $ -

LIGHTING FIXTURES
136 Recessed down light fixture 132 0% 132 EA $ - $ - $ -
137 Exhaust fan 24 0% 24 EA $ - $ - $ -
138 A6.10 Carbon monoxide & smoke detector 12 0% 12 EA $ - $ - $ -
A6.20

ALLOWANCE
139 Allowance Provided For Electrical Wiring Area = 6102 Sf 1 0% 1 LS $ - $ - $ -

DIV-31 EARTHWORK $ -

140 Excavation 243 5% 254.78 CY $ - $ - $ -

DIV-32 EXTERIOR IMPROVMENTS $ -

141 Filter fabric silt fence w/ 2"x2" wood post 6' o.c 151 5% 158 LF $ - $ - $ -
C1.0
142 8" Thk. Construction entrance w/ 4" quarry spalls & geotextile mirafi 372 5% 391 SF $ - $ - $ -

PAVEMENTS & MARKINGS

Asphalt pavement
-2" Class 1/2" HMA per WSDOT section 5-04
143 -4" Crushed surface base coarse 298 5% 313 SF $ - $ - $ -
-12" Structural fill
144 Gravel surfacing 575 5% 603 SF $ - $ - $ -
6" Proposed permeable sidewalk
-Leveling coarse (Optional)
145 -3" Open graded base material 3,043 5% 3,195 SF $ - $ - $ -
-Filter fabric
-6" sand water quality treatment
C4.0 C4.1
146 Concrete curb & gutter 224 5% 235 LF $ - $ - $ -
147 12" wide traffic paint striping 73 5% 77 LF $ - $ - $ -
4 of 6
 C4.0 C4.1
QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL
ITEM # REF. SHEET DETAIL CSI SECT DESCRIPTION QTY. WASTAGE UNIT TOTAL LABOR COST ITEM COST TRADE COST
WASTAGE COST COST COST

148 4" Dia SCH galv. steel bollard fill / Concrete (7' H) 2 0% 2 EA $ - $ - $ -
149 No parking sign 3 0% 3 EA $ - $ - $ -
150 18'x11' Covered bike lockers in fence encloser 1 0% 1 EA $ - $ - $ -
151 Handicap parking symbol 1 0% 1 EA $ - $ - $ -
152 5'x8' Pierce county bus stop 1 0% 1 EA $ - $ - $ -
153 1'x6' Concrete wheel stopper 1 0% 1 EA $ - $ - $ -
154 Accessible parking sign 1 0% 1 EA $ - $ - $ -

IRRIGATION
155 1-1/2" Irrigation duct meter (by others) 1 0% 1 EA $ - $ - $ -
Brass gate valve
156 -Rub ball valve, S95F43 1 0% 1 EA $ - $ - $ -
Backflow assembly
157 -FEBCO LF850 1 0% 1 EA $ - $ - $ -

Irrigation controller
158 -Hunter PCC 6 zone, PCC 600i 1 0% 1 EA $ - $ - $ -

Rain sensor
159 -Hunter rain, Clik, Wireless rain sensor WRC-INT 1 0% 1 EA $ - $ - $ -

Drip zone control kit

160 -PCZ 101-40 4 0% 4 EA $ - $ - $ -
-(Includes control valve, 40 PSI pressure regulator & filter)
IR-1 IR-1
161 1" Spray control valve 1 0% 1 EA $ - $ - $ -
Automatic control valve
162 -Hunter IVC 1 0% 1 EA $ - $ - $ -

Hunter MP2000 Rotator

163 -17' & 18' Adjustable arc and radius nozzle 5 0% 5 EA $ - $ - $ -
164 Hunter pro spray pop up spray heads 10 nozzle 9 0% 9 EA $ - $ - $ -
165 Hunter pro spray pop up spray heads 8 nozzle 6 0% 6 EA $ - $ - $ -
Hunter MP1000 Rotator
166 -12' Adjustable arc and radius nozzle 2 0% 2 EA $ - $ - $ -
167 Class 200 PVC sleeve 2x pipe diameter, 4" 36 5% 37 LF $ - $ - $ -
168 2" 40 PVC Main line 132 5% 138 LF $ - $ - $ -
169 Class 200 PVC Lateral line 725 5% 761 LF $ - $ - $ -

LANDSCAPE
170 Floating cloud Japanese maple 1 0% 1 EA $ - $ - $ -
171 Katsura tree 3 0% 3 EA $ - $ - $ -
172 Royal purple smoke tree 4 0% 4 EA $ - $ - $ -
173 Vanessa Persian ironwood 2 0% 2 EA $ - $ - $ -
174 Jubilee Alaska cedar 6 0% 6 EA $ - $ - $ -
175 Orange rocket barberry 39 0% 39 EA $ - $ - $ -
176 White rockrose 16 0% 16 EA $ - $ - $ -
L-1 L-1
177 Purple orchid rockrose 22 0% 22 EA $ - $ - $ -
178 Sky pencil Japanese holly 15 0% 15 EA $ - $ - $ -
179 Goshiki false holly 18 0% 18 EA $ - $ - $ -
180 Sweet box 6 0% 6 EA $ - $ - $ -
181 Golden Japanese forest grass 65 0% 65 EA $ - $ - $ -
182 Adagio maiden grass 13 0% 13 EA $ - $ - $ -
183 Feather red grass 20 0% 20 EA $ - $ - $ -
184 Lawn-seed or SOD 1,200 5% 1,260 SF $ - $ - $ -

DIV-33 UTILITIES $ -

185 4" Strom drain pipe 44 5% 47 LF $ - $ - $ -

186 6" Strom drain pipe 70 5% 74 LF $ - $ - $ -
187 4" Perforated pipe 15 5% 16 LF $ - $ - $ -
188 15'x4'x2.5' Infiltration trench 1 5% 1 EA $ - $ - $ -
189 Catch basin 1 5% 1 EA $ - $ - $ -
190 6" Strom Darin clean out 1 5% 1 EA $ - $ - $ -
191 4" Strom Darin clean out 1 5% 1 EA $ - $ - $ -
192 6" Sanitary sewer pipe 30 5% 31 LF $ - $ - $ -
193 8" Sanitary sewer clean out 1 5% 1 EA $ - $ - $ -
C2.0
C3.0
194 6" Ductile iron water main line pipe 35 5% 37 LF $ - $ - $ -
195 4" Ductile iron water main line pipe 8 5% 9 LF $ - $ - $ -
196 3" Ductile iron water main line pipe 24 5% 25 LF $ - $ - $ -
197 1" Ductile iron water main line pipe 21 5% 22 LF $ - $ - $ -
198 8" Coupling 2 5% 2 EA $ - $ - $ -
199 3/4" Irrigation water service corp stop 1 5% 1 EA $ - $ - $ -
200 8" Tee w/ Thrust blocking 2 5% 2 EA $ - $ - $ -
201 8" Gate valve 1 5% 1 EA $ - $ - $ -
202 PIV 1 5% 1 EA $ - $ - $ -
5 of 6
 QTY WITH UNIT LABOR UNIT MATERIAL TOTAL MATERIAL
ITEM # REF. SHEET DETAIL CSI SECT DESCRIPTION QTY. WASTAGE UNIT TOTAL LABOR COST ITEM COST TRADE COST
WASTAGE COST COST COST

SUB TOTAL Total Lab. Cost = $ - Total Mat. Cost = $ - $ - $ -

INSURANCE 0% $ - $ -
OVERHEAD AND PROFIT 20% $ - $ -
TOTAL BASE BID $ - $ -

6 of 6