The URL can be used to link to this page

new construction estimate.pdfw WILCOX Demo Existing Building and Build M CONSTRUCTION INC New Building 1 /15/2018 EdmondsVillage,RetailBuilding,2-15-17.est Item Item Takeoff Labor Mat Subs Code Description Qty Unit Total Total Total 1000 General Conditions 1010 9010 GeneralConditions 20.000 week 71,000.00 34,625.00 100.00 105,725.00 1010 9110 Surve in 1.000 Isum 12,500.00 12,500.00 1010 1 9120 1 S eciallns ections B Owner 1.000 1 Isum 1523 1 0050 1 WeatherProtection 1.000 1 s ft 2,640.00 1,500.001 4,140.00 General Conditions Total 73,640.00 36,125.00 12,600.00 122,365.00 9nnn Rif. - I, 2050 0020 Demolition Incl.w/2200 1.000 Isum 1.00 1.00 2051 0030 Sawcuttin Incl.w/2200 1.000 Isum 1.00 1.00 2080 0010 HazardousMaterialAbatement Excluded 1.000 Isum 2200 0005 Earthwork/Utilities 1.000 Isum 352,236.00 352,236.00 2350 0010 Piling(None) 1.000 Isum 2500 0020 AsphaitPaving 1.000 Isum 30,968.00 30,968.00 2500 0020 AsphaltPatching 1.000 Isum 5,184.00 5,184.00 2520 0020 SiteConcrete 1.000 Isum 5,280.00 8,888.00 27,188.00 41,356.00 2580 0010 PavementMarkin /ExtrudedCurbs 1.000 Isum 12,694.00 12,694.00 2600 0010 FireMain None 1.000 Isum 2680 0010 StormRetentionTank Incl.w/2200 1.000 Isum 1.00 1.00 2800 0240 Bike Rack None 1.000 Isum 2830 0005 SiteFencin None 1.000 Isum 2900 9010 LandsGaping/Irrigation 1.000 Isum 82,490.00 82,490.00 Sitework Total 5,280.00 8,888.00 510,763.00 524,931.00 Rona cnn,rafP 3210 9000 RebarMaterial 4.800 tons 7,206.40 7,206.40 3250 9000 RebarPlacing 4.800 tons 6,451.20 6,451.20 3300 0010 Concrete Foundations/SOG 5,702.000 s ft 42,280.90 29,821.46 11,118.90 83,221.26 3300 0010 ConcreteatTrashEnclosureatSouth 144.000 s ft 1,140.48 900.00 468.00 2,508.48 3300 0010 ConcreteatTrashEnclosureatNorth 94.000 s ft 744.48 587.50 305.50 1,637.48 3340 0010 ConcretePumping 4.000 each 5,200.00 5,200.00 3400 0005 PrecastConcreteSills Incl.w/4200 1.000 Isum 1.00 1.00 Concrete Total 44,165.86 31,303.95 30,751.00 106,225.82 4000 Masonry 40 0080 1 Masonry 1.000 1 Isum 17,687.00 17,687.00 4200 0080 1 Mason StoneVeneer 1.000 1 Isum 1 1.001 1.00 Snnn C}eel Masonry Total 17,688.00 17,688.00 5100 9020 StructuralSteel 1.000 Isum 15,600.00 15,600.00 5120 0010 StructuralSteelErection 1.000 Isum 10,625.00 10,625.00 5300 0010 SteelJoists/MetalDeckin None 1.000 Isum 5500 0030 InstallBollards 14.000 each 2,772.00 2,100.00 4,872.00 5500 0030 InstallRoofLadder None 1.000 each 5500 0070 InstallDum sterGates 2.000 each 2,904.00 1.19 2,905.19 5520 0020 InstallHandrails None 1.000 Inft Jteel total 5,Ufb.UU "z,l Uu.Uu 'zu,z"z6.19 34,UU'z.19 Rnnn W-I R. Plac}iec 6100 0010 Car enterForeman 20.000 week 26,400.00 26,400.00 6100 0010 WoodFraming 5,702.000 Isum 15,840.00 89,065.24 131,944.28 236,849.52 6101 0030 MiscCarpentry,Blocking&Backing 1.000 Isum 15,840.00 81000.00 23,840.00 6180 0010 GluLaminatedBeams 1.000 Isum 1.00 1.00 6190 0005 TJPs/WoodTrusses 1.000 Isum 1.00 1.00 6201 0200 InstallOwnerFurnishedltems None 1.000 each 6201 0630 Tem ora FloorProtection None 1.000 Isum 6250 0010 FRP None 1.000 Isum Wood & Plastics Total 58,UBU.UU 91,U65.24 131,946 28 z67,U91.52 7nnn Th.-I R. Mni.}„ro Pm}or}inn 7100 0010 Waterproofing(None) 1.000 Isum 7100 9090 WaterResistantBarrier 1.000 Isum 5,236.00 5,236.00 7200 0010 Insulation 5,702.000 s ft 11,575.06 11,575.06 7200 0410 Ri idlnsulationatExterior None 1.000 Isum 7212 0010 Rigid lnsulationatFoundation 700.000 s ft 1,386.00 1,575.00 2,961.00 7400 0010 MetalRoofing 7,812.000 s ft 132,022.80 132,022.80 7400 0010 MetalSiding 1.000 Isum 7460 0010 WoodRainScreen 557.000 s ft 18,152.63 18,152.63 7460 0010 1 WoodFascia 1 607.0001 Inft 8,012.401 3,569.161 1 11,581.56 7500 1 0030 MembraneRoofin Incl.w/7400 1.000 Isum 1.00 1.00 7600 9010 Flashin &SheetMetal Incl.w/7400 1.000 Isum 1.00 1.00 7710 1 0010 1 RoofHatch None 1.0001 each 7900 1 9010 1 JointSealants 1 1.0001 Isum I 1 1 500.001 500.00 Thermal & Moisture Protection I otal 9,396.411 5,144.15 167,466.49 16z,U31.U5 Rona n- R. Wln.in,u. 8100 9020 HM,WoodDoors&FinishHardware 3.0001 each I 1 7,022.00 7,022.00 8120 0020 InstaliHM,WoodDoors&FinishHardware 3.0001 each 1 1,386.001 1,386.00 8305 0010 AccessDoors None 1.000 Isum 8400 9010 Storefront 1.000 Isum 49,959.00 49,959.00 8400 9010 DriveThruWindow 1 1.000 Isum 3,500.001 3,500.00 8900 0010 WindowFilm None 1.000 Isum Doors & Windows Total 1,336.00 60,431.00 61,867.00 9000 Finishes Q9nn I nn}n FIFR I d95 nnn eon I I I Qn 979 nn I Qn 979 nn 9250 9010 D allUraming 1 1.0001 Isum 1 1 45,321.00 45,321.00 9250 9010 ExteriorSoffitBoard Overhan 1.0001 Isum I 1 1 8,789.001 8,789.00 9300 0005 Tile None 1.000 Isum 9500 0010 AcousticalCeilin atElectricalRoom 105.000 s ft 525.00 525.00 9650 0010 ResilientFloorin None 1.000 Isum 9680 0010 Carpet(None) 1.000 Isum M4v WILCOX M CONSTRUCTION INC 1/15/2018 EdmondsVillage,RetailBuilding,2-15-17.est Item Item Takeoff Labor Mat Subs G Code Description Qty Unit Total Total Total 9700 1 0010 ConcreteFloorin None 1.000 1 Isum 9900 1 9900 1 Painting 1.000 1 Isum 18,140.00 18,140.00 Finishes Total 163,047.00 163,047.00 7nnan snacialrirc 10150 0010 1 Toil etPartitions None 1.0001 Isum 10430 0005 Exten( ns B Owner 1.000 Isum 10440 0005 InteriorSi ns 1.000 Isum 150.00 150.00 10520 9010 FireExtin uishers&Cabinets 1.000 Isum 100.00 100.00 10750 0010 KnoxBox 1.000 Isum 600.001 600.00 10800 9010 ToiletAccessories None 1.000 Isum tipecialtles I otal tM.uu nSU.UU 12000 Furnishings 12500 1 0010 1 WindowTreatment None 1.000 1 Isum Furnishings Total 15300 9010 Fires rinklers None 1.000 Isum 15400 0010 Plumbinq 1 1.000 Isum 11 35,426.001 35,426.00 15400 0010 1 GasPi in None 1.000 1 Isum 15500 0010 1 HVAC 1 27.000 1 tons I 1 1 79,869.001 79,869.00 Mechanical Total 115,295.uU 115,295.uU Electrical Total 141,170.00 141,170.00 (—A TM.1 S 7n7 nnn —ff 107 AW 7R inn R4i in 1 '172 Ang an 9 79a Sao SR Insurance 17,566 B&OTaxes 8,273 Builder'sAIIRisk Insurance Excl Subtotal 1,782,403 WCIMar in 124,768 Total Estimate 1,907,171 Wash in tonStateSaleTax 186,903 Total Estimate with Taxes 2,094,074