Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
20150227112029048.pdf
STARBUCKS EDMONDS Tenant Improvement •Breakdown Labor Material [ubcontrac1quipmeI Otter 1 Total Description Amount Amount Amount Amount Amount Amount 1100.00 GENERAL REQUIREMENTS 1101.00 Supervision 8.800 280 9.080 1131.00 Project Management 7.800 7.800 1511.00 Temp - Utilities 313 313 1521.00 Temp - Facilities 325 50 260 635 1590.02 Supplies 250 250 1601.00 Tools & Equipment 440 765 883 675 2.763 1701.00 Layout 880 80 960 1705.00 Clean Up 2.000 200 968 600 360 4.128 GENERAL I 20,245 1,345 968 Z022 1,348 25,927 Labor hours 3000.00 CONCRETE 3375.00 Finish - Conc Sealer CONCRETE 5000.00 METALS 5010,00 Arch Metal & Glass 5055.00 Fastner - Col Anchor Bolt METALS 6000.00 WOOD & PLASTICS 6054.00 Fasteners - Nails 6118.00 Plywd - Other Sheathing 6123.00 Blocking 6450.14 Finish Carpentry WOOD & PI 7000.00 THERMAL & MOISTURE PROT 7211.00 Insulation - Batt 7910.01 Sealant - A Filler Gaskt THERMAL4 1.537 1.150 2.687 1,537 1,150 0 0 0 2,687 227 2.126 2.353 250 250 227 Z376 0 0 0 Z603 308 308 43 67 110 510 286 796 7.330 7.330 7,883 661 0 0 0 8,544 1.555 1.555 263 335 598 263 335 1,555 0 0 Z153 8000.00 DOORS & WINDOWS 8110.01 Doors - Steel with Frames 375 658 1.033 8210.01 Doors - Wood 375 772 1.147 8305.00 Doors - Access 128 255 383 8710.01 HardWr - Finishing 765 1.929 2.694 8811.00 Glass Mirror 170 450 620 DOORS & 1,813 4,063 0 0 0 5,876 9000.00 FINISHES 9252.00 GWB - Interior Framing 5.104 2.266 7.370 9253.00 GWB - Wall Board/Sheath 22.153 22.153 9310.01 Ceramic Tile 17.780 17.780 9510.01 Ceiling - Suspended 4.150 4.150 9920.01 Painting - Interior 4.782 4.782 9960.01 Wall Covering 669 4.100 4.769 9985.00 Corner Guards 197 220 417 FINISHES 5,970 Z486 52,965 0 0 61,421 10000.00 SPECIALTIES 10456.00 Graphics 250 250 10523.00 Fire Extinguishers 25 62 87 SPECIALTh 275 62 0 0 0 337 15000.00 MECHANICAL 15400.00 Plumbing 18.900 18.900 15500.00 HVAC Systems 8.890 8.890 MECHANIC 0 0 27,790 0 0 27,790 16000.00 ELECTRICAL 16001.00 Electrical Complete 35.992 35.992 16600.00 Special Systems ELECTRIC) 0 0 35,992 0 0 35,992 Totals 37,938 12,416 119,270 2,022 1,348 172,993 Estimate Totals Overhead 4% 6919.72 Profit 4% 6919.72 186,832