ࡱ> 48  !"#$%&'()*+,-./012367:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXY[\]^_`abcdefghijklmnopqrstuvwxyzRoot Entry7D$gQ5CONTENTSbMATRIXINFOAUTHORINFOTNEEST........................MC:\Program Files\Craftsman\National Estimator\Costbooks\2005 Construction.cbk?????C@ Contingency@@BC/|R@Ls@Rɟ@ףp=@(\BI@p= @ףp=@ZdUq@CParagraphPT_HEADING14 Qty Craft@Hours Unit Material Labor Equipment TotalCParagraphPT_TEXT Doctors Office"Start: As soon as permit is pulledDuration: 4 weeksPRemodel Doctors office. Demo most existing walls, cabinets, countertops,plumbing, carpeting per drawings. Rebuild 2 x 4 walls with 1/2" gypsum and light spray texture. Re-use as possible some interior doors, sinks, trim, hardware etc to reduce costs. Relocate new plumbing, electrical as needed. Install new cabinets and countertops,doors, trim, vinyl and carpeting. Customer to choose samples and colors of vinyl, carpet, countertops, paint color etc as needed. Prime and paint all interior walls, trim and doors with semi-gloss latex same color. Includes all cleanup and removal of debris. -Current price does not include the following:@Cost of permits. Permit must be pulled before work can commence.DAny T-bar replacement or ceiling tiles that may need to be replaced..Materials for relocation of any HVAC ductwork.sAny expenses or losses from other tenants from water, electrical, phone or cable being shutoff during remodel work.Any prior existing deficiencies, damage, leaks,cracks, breaks, rot, or normal wear & tear & deterioration or non-conforming construction.8Any concrete work, concrete cutting, boring or drilling.TAny changes, extras etc will be quoted and accepted by customer before work is done.FAny items not herein included or elsewhere described in this estimate.2Any unusual conditions not noted in this estimate. Demolition-Removal of interior wall assemblies, and trimOrigin(1011,107,7133)62" x 4" (89 SF per CY and 7.18 lbs. per SF) (10.8 CY)Origin(1011,107,7133)CParagraphPT_ESTCOST. 2" x 4" (89 SF per CY and 7.18 lbs. per SF) @BL333337@SF9v???@@(\H@oMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,107,7133)&Demolition of door, frame and hardwareOrigin(1011,104,6978)'3' x 7' wood (2 doors per CY) (4.5 CY)Origin(1011,104,6978) 3' x 7' wood (2 doors per CY) "@BL333337@Ea+?'@'@gffffZ@gffffZ@1Z@EQPKEY(4,50%4325,25%4315,10%6000,15%6425);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,104,6978)Removal of carpetOrigin(1011,105,6995)5(40 SY per CY and 5 lbs. per SY) (1.1 CY)Water closetOrigin(1011,105,6995)# (40 SY per CY and 5 lbs. per SY) F@BL333337@SYy&1?q= ףp?q= ףp?{Gz=@{Gz=@ʡE?oMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,105,6995)Removal of carpet padOrigin(1011,105,6998),(35 SY per CY and 1.7 lbs. per SY) (1.25 CY)Origin(1011,105,6998)% (35 SY per CY and 1.7 lbs. per SY) F@BL333337@SYy&1?(\?(\?Q-@Q-@ʡE?oMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,105,6998)-Removal of interior cabinets and sinks (5 CY)?BL333337@@33333W@33333W@33333W@33333W@@20 Yard Dumpster?Each{Gᎀ@{Gᎀ@CParagraphPT_SUBTOTAL_MARKER Demolition@Eachw/]@= ףp}[@(\@(\@@+N@FramingWall plates (1bottom 2 top)Origin(1011,42,3339)2" x 4" (.73 BF per LF)Origin(1011,42,3339) 2" x 4" (.73 BF per LF) v@B1Gzn:@LF~jt?Gz?{Gz?HzG?fffff&e@\@gffffq@HzG@MATKEY(100%35405);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,42,3339)2" x 4" wall stud framing16" centers (.54 BF per SF)Origin(1011,43,3362) 16" centers (.54 BF per SF) @B1Gzn:@SFZd;O?ffffff?Q?Q?u@L@̌@Gz6@MATKEY(100%35405);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,43,3362)2" x 4" wall stud framingOrigin(1011,43,3365) Add for each corner or partitionOrigin(1011,43,3365)" Add for each corner or partition 0@B1Gzn:@Eash|??&@Q@zGa*@f@QA@zGaj@sh|??MATKEY(100%35405);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,43,3365)2" x 4" door framingOrigin(1011,43,3388)To 3' wide (4" x 4" header)Origin(1011,43,3388) To 3' wide (4" x 4" header) $@B1Gzn:@Ea(\?3@fffff5@D@h@`k@y@ @MATKEY(100%35405);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,43,3388)2" x 4" window opening framingOrigin(1011,44,3422)#Over 2' to 3' wide (4" x 4" header)Origin(1011,44,3422)& Over 2' to 3' wide (4" x 4" header) ?B1Gzn:@EaQ?ffffff6@fffff>@fffffJ@ffffff6@fffff>@fffffJ@Q?nMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,44,3422)) Wall Framing @B1Eal@33333sK@(\K@Gz[@Q@R͎@Q@MbXB@Gypsum Gypsum drywall, 1/2" plain boardOrigin(1011,163,10712)WallsOrigin(1011,163,10712) Walls 4@D1fffff<@SF;On?ףp= ?p= ף?(\?(\X@(\9@أp= @ +A@MATKEY(100%33400);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,163,10712)Drywall edge trimOrigin(1011,164,10753)Type corner bead, metalOrigin(1011,164,10753) Type "J" bead, 1/2" D@D1fffff<@LFMb?)\(?q= ףp?(\? ףp= "@\(2@zG;@ˡE?MATKEY(4,94%58100,4%134700,1%134600,1%33400);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,164,10753)1Texture spray application (copy existing texture)Origin(1011,164,10765)Light coverageOrigin(1011,164,10765) Light coverage 4@DTQ<@SFMb?Q?q= ףp?Gz?zGyq@)\|@Q@ʡE/@MATKEY(4,94%58100,4%134700,1%134600,1%33400);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,164,10765))Gypsum, Texture@DTSF/$?(\?\(\?= ףp=?Q@= ףp@@DlIJ@PlumbingMain Patient BathroomaRemove existing plumbing fixtures, grab bars, mirror etc from existing patient bathroom and store?BL333337@@33333G@33333G@33333G@33333G@@FTerminate existing plumbing in patient bathroom and relocate per plans7Total washroom group rough-in assembly- sink and toiletOrigin(1011,254,16484)) Total washroom group rough-in assembly ?--p= <@EaGz@,\@i@33333s@,\@i@33333s@Gz@MATKEY(2,36%85700,64%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16484)iReinstall existing toilet-Floor-mount tank type water closet and trim. Install new valve and supply line Origin(1011,250,16263)- Floor-mount tank type water closet and trim ?P1(\<@Ea@)@ffffffN@33333SR@)@ffffffN@33333SR@@MATKEY(2,80%99600,20%101700);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,250,16263)WReinstall existing sink-wheelchair access lavatory. Install new valves and supply linesOrigin(1011,250,16301)&Wall-hung wheelchair lavatory and trimOrigin(1011,250,16301)) Wall-hung wheelchair lavatory and trim ?P1(\<@Ea@A@fffffS@fffff\@A@fffffS@fffff\@@MATKEY(2,80%99600,20%100900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,250,16301)Hallway&Terminate existing plumbing in hallway?P1(\<@?@33333E@LH@@33333E@LH@?Procedure Room2Relocate Rough plumbing in Procedure Room for sinkSink rough-in assemblyOrigin(1011,254,16497)' Total kitchen sink rough-in assembly ?--Q<@Ea@Q%A@ffffffN@(\W@Q%A@ffffffN@(\W@@MATKEY(2,40%85700,60%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16497)gStainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines.Origin(1011,250,16310)# Stainless steel bar sink and trim ?P1(\<@Ea@A@33333L@9W@A@33333L@9W@@MATKEY(2,80%99600,20%100900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,250,16310) Exam Room-Relocate Rough plumbing in Exam Room for sink' Total kitchen sink rough-in assembly ?--Q<@Ea@Q%A@ffffffN@(\W@Q%A@ffffffN@(\W@@MATKEY(2,40%85700,60%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16497)gStainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines.Origin(1011,250,16310)# Stainless steel bar sink and trim ?P1(\<@Ea@A@33333L@9W@A@33333L@9W@@MATKEY(2,80%99600,20%100900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,250,16310)Doctors Office Shower Room3Install new shower rough plumbing in Doctors OfficeHot and cold water supplyOrigin(1011,254,16480) Hot and cold water supply ?P1(\<@Ea@ףp= WC@U@Qe_@ףp= WC@U@Qe_@@MATKEY(100%85700);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16480)Drains and ventsOrigin(1011,254,16482) Drains and vents ?P1(\<@EaGz@{GZO@]@QVf@{GZO@]@QVf@Gz@MATKEY(100%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16482)Add for shower head rough-inOrigin(1011,254,16485) Add for shower head rough-in ?P1(\<@Eaffffff?RQ@333333$@Gzn1@RQ@333333$@Gzn1@ffffff?MATKEY(2,36%85700,64%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,254,16485)1Install new sink rough plumbing in Doctors Office' Total tub & washer rough-in assembly ?--{G<@Ea@33333E@fffffQ@\@33333E@fffffQ@\@@MATKEY(2,43%85700,57%85900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,254,16511)rInstall Shower-Fiberglass 38" 3 piece corner shower stall door and trim, drain, chrome mixer valve and shower head& Fiberglass 32" shower stall and trim ?P1(\<@Ea@@^@@@^@@@MATKEY(2,90%101800,10%100600);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,249,16238) Lavatory Origin(1011,250,16295)One piece white cultured marble lavatory chrome faucet single or double handle, drain, valves and supply lines & 24"w x 18"d base cabinet Oak finish,Origin(1011,250,16295)1 Counter type rectangular china lavatory & trim ?P1(\<@Ea@= ףpl@33333L@Qq@= ףpl@33333L@Qq@@MATKEY(2,80%99600,20%100900);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,250,16295))#Plumbing (Rough, Finish & Fixtures).@P1EaQC@GzG@fffff@= ףs@GzG@fffff@= ףs@QC@Finish CarpentryInterior doorsOrigin(1011,52,3917)lPrehung interior doors (reinstall 5 existing hollow core doors, 3 new solid core & 2 new hollow core doors) Origin(1011,52,3917)Prehung interior doors $@BCfffff<@Ea??-@/@$@ b@`c@@tMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,52,3917)D36"w pre-hung solid doors (for Exam, Procedure and Patient Bathroom)@W@W@q@q@30"w pre-hung hollow core doors@R@R@b@b@"Set casing around a framed openingOrigin(1011,53,3975)MOpening to 4' wide using casing to 2-1/4" wide (bevel casing MDF paint grade)Origin(1011,53,3975)/Opening to 4' wide using casing to 2-1/4" wide 4@BCfffff<@Ea?@Q@(\B)@[@43333b@43333o@@MATKEY(100%1);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,53,3975)Running mouldingsOrigin(1011,54,4076)2Baseboard 2 1/4 x 1/2 bevel casing MDF paint gradeOrigin(1011,54,4076) Baseboard }@BCfffff<@LF{Gz?333333?(\?\(\?pa@33333ۀ@333337@2@MATKEY(100%1);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,54,4076)IInstall upper flat molding (reinstall existing upper molding as possible)?BL333337@@R@^@`h@R@^@`h@@)Finish CarpentryP@BL)\(@fffffvo@Gza@= ףpx@@@Қ@@@ ElectricalpRelocate and ad lighting fixtures, outlets, switches, phone and ethernet connections as needed (sub-contractor)?@@) Electrical?@@PaintInterior PVA primerOrigin(1011,240,15672).@$@$@b@b@'Latex semi-gloss paint (300 SF per Gal)"Latex flat paint (300 SF per Gal) .@--Gal4@4@r@r@MATKEY(100%62600);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,240,15672)$Painting interior surfaces, one coatOrigin(1011,242,15799)GWalls, PVA primer (400 SF/hour) prime all interior walls including trimOrigin(1011,242,15799) Walls, enamel (400 SF/hour) @PT(\µ>@SF~jth? ףp= ? ףp= ?33333t@33333t@Gz&@pMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,242,15799)$Painting interior surfaces, one coatOrigin(1011,242,15799)TWalls, Latex semi-gloss (400 SF/hour) paint all interior walls and trim (same color)Origin(1011,242,15799) Walls, enamel (400 SF/hour) @PT(\µ>@SF~jth? ףp= ? ףp= ?33333t@33333t@Gz&@pMATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,242,15799)Painting surfaces, one coatOrigin(1011,241,15783)HDoor and frame, 6 sides (2.5 doors/hour) semi-gloss, same color as wallsOrigin(1011,241,15783)+ Door and frame, 6 sides (2.5 doors/hour) $@PT(\µ>@Ea?(@(@^@^@@MATKEY(100%63500);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,241,15783) Mask Ceiling?BL333337@@9@33333W@333333^@9@33333W@333333^@@)Interior Paint@BL9v@33333K@R[@(\ud@~@@H@Gz>@HardwareLockset installationOrigin(1011,52,3955)XStandard 2-1/8" bore, factory bored (10 lock sets, brass) (use old locksets deduct $100)Origin(1011,52,3955)% Standard 2-1/8" bore, factory bored $@BCfffff<@Ea{Gz?9@{Gz@Q=@@o@G@33333r@?MATKEY(100%35600);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);NOMTX;Origin(1011,52,3955)SReception Room-replace sliding glass only with frosted glass panel (sub-contractor)?Y@Y@CRe-install two existing grab bars in Patient Bathroom per ADA specs?BL333337@?8@8@8@8@?%Re-install mirror in Patient Bathroom?BL333337@?@(@,@@(@,@?)Hardware*@BL(\?;@(\OD@p= d@o@̌T@33333#{@@Floor CoveringsBerber glue down carpet choice of colors, Alum oxide high grade non-commercial vinyl choice of patterns per plans (sub-contractor)?@@)Floor Coverings?@@"Cabinets (Medium Oak), CountertopsQInstall Formica countertops per plans, choice of colors/patterns (sub-contractor)?Q3@Q3@Procedure RoomGInstall 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO)?B1Gzn:@?Qz@ffffff:@Q|@Qz@ffffff:@Q|@?J Install 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO)?B1Gzn:@?33333o@ffffff*@̰p@33333o@ffffff*@̰p@? Exam RoomGInstall 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO)?B1Gzn:@?Qz@ffffff:@Q|@Qz@ffffff:@Q|@?IInstall 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO)?B1Gzn:@?33333o@ffffff*@̰p@33333o@ffffff*@̰p@? Break RoomBInstall 5' Base cabinet (60"w 4 door, 2 drawer sink base KSB60-MO)?B1Gzn:@?(\by@ffffff*@(\5z@(\by@ffffff*@(\5z@?Reception RoomYInstall 4' base cabinets (30" 2 door, 1 drawer base KB30-MO, 18"w 3 drawer base KDB18-MO)?B1Gzn:@? |@ffffff:@33333}@ |@ffffff:@33333}@? Install supports for countertops?B1Gzn:@?I@C@ffffffV@I@C@ffffffV@?)Cabinets & Countertops @B1@ġ@c@\@ġ@c@\@@ Final Cleanup6Typical final cleanup for new residential constructionOrigin(1011,84,5742)FPer SF of floor (no glass cleaning) Remove existing blinds & reinstallOrigin(1011,84,5742)% Per SF of floor (no glass cleaning) P@BL333337@SFMbp?)\(??zG?a@@`@q@@MATKEY(100%63100);MATRIXID({E83CCC2A-7005-497D-AA0B-CA15B9480FBF});MATFACT(AR2);LABFACT(YR-28);EQPFACT(AR1);Origin(1011,84,5742) Supervision?BCfffff<@$@r@r@r@r@$@CParagraphPT_ESTIMATE_LASTCParagraphPT_GRAPHIC_LINE CParagraphPT_AUTOMATIC_LINECParagraphPT_EST_TOTAL_MMLE/Total Manhours, Material, Labor, and Equipment:@BC/|R@Ls@Rɟ@{G!,@(\BI@p= @ll@ZdUq@CParagraphPT_EST_TOTAL_SUBSTotal Only (Subcontract) Costs:@ףp=@ףp=@ӀCParagraphPT_ESTIMATE_SUBTOTAL Subtotal:!@BC/|R@Ls@Rɟ@ףp=@(\BI@p= @ףp=@ZdUq@ӀCParagraphPT_MARKUP_OVERHEADOverheadC@1CParagraphPT_MARKUP_CONTINGENCY Contingency*1CParagraphPT_MARKUP_PROFITProfit1ӀCParagraphPT_ESTIMATE_TOTALEstimate Total:@BC/|R@Ls@Rɟ@ףp=@(\BI@p= @ףp=@ZdUq@ӀCParagraphPT_TAX_MATERIALSTax on Materials:"CParagraphPT_TAX_LABOR Tax on Labor:#CParagraphPT_TAX_EQUIPMENTTax on Equipment:$CParagraphPT_TAX_SUBSTax on Total Only Costs:%CParagraphPT_TAX_CONTRACTTax on the Contract Price&ӀCParagraphPT_GRAND_TOTAL Grand Total:' s<AuthorProjectInfo><CompanyInfo profile="" Name="niehoff construction" Contact="brandon niehoff" Street1="524 4th st" Street2="" City="crescent city" State="CA" Zip="95531" Country="US" Phone="707-464-0138" Web="" Email="bniehoff@charter.net" Fax="" taxexemptnumber=""/><EstimateInfo EstimateID="" EstimatorName="" EstimatedDate="" Comments="" SpecialInstructions=""/><JobInfo JobName="" Contact="" Street1="" Street2="" City="" State="" Zip="" Country="" Phone="" Web="" Email="" Fax=""/><CustomerInfo Contact="" Company="" Street1="" Street2="" City="" State="" Zip="" Country="" Web="" Email="" Fax=""/></AuthorProjectInfo>JCW-PLAIN9HAJCW-ADJUSTZDAKEYLINE|NOT ADJUSTED|LaborRate|Per Unit|CraftCode|UnitHours|Unit|UnitMaterial|UnitLabor|UnitEquipment|UnitTotal|Qty|CraftCode|TotalHours|Unit|TotalMaterial|TotalLabor|TotalEquipment|Total| ADJUSTMENTS|HRS|1.0000|MAT|1.0000|LAB|1.0000|EQP|1.0000|TOT|1.0000| MARKUPS|OVERHEAD|39.0000|PROFIT|0.0000| TAXES|CONTRACT|0.0000|MAT|7.2500|LAB|0.0000|EQP|0.0000|SUB|0.0000| HDR1| Qty Craft@Hours Unit Material Labor Equipment Total TXT| Doctors Office TXT|Start: As soon as permit is pulled TXT|Duration: 4 weeks TXT|Remodel Doctors office. Demo most existing walls, cabinets, countertops,plumbing, carpeting per drawings. Rebuild 2 x 4 walls with 1/2" gypsum and light spray texture. Re-use as possible some interior doors, sinks, trim, hardware etc to reduce costs. Relocate new plumbing, electrical as needed. Install new cabinets and countertops,doors, trim, vinyl and carpeting. Customer to choose samples and colors of vinyl, carpet, countertops, paint color etc as needed. Prime and paint all interior walls, trim and doors with semi-gloss latex same color. Includes all cleanup and removal of debris. TXT| TXT|Current price does not include the following: TXT|Cost of permits. Permit must be pulled before work can commence. TXT|Any T-bar replacement or ceiling tiles that may need to be replaced. TXT|Materials for relocation of any HVAC ductwork. TXT|Any expenses or losses from other tenants from water, electrical, phone or cable being shutoff during remodel work. TXT|Any prior existing deficiencies, damage, leaks,cracks, breaks, rot, or normal wear & tear & deterioration or non-conforming construction. TXT|Any concrete work, concrete cutting, boring or drilling. TXT|Any changes, extras etc will be quoted and accepted by customer before work is done. TXT|Any items not herein included or elsewhere described in this estimate. TXT|Any unusual conditions not noted in this estimate. TXT| TXT| TXT| TXT|Demolition TXT|Removal of interior wall assemblies, and trim TXT|2" x 4" (89 SF per CY and 7.18 lbs. per SF) (10.8 CY) ECST|23.9500|Per Unit|BL|0.0520|SF|0.0000|1.2500|0.0000|1.2500|960.0000|BL|49.9200|SF|0.0000|1200.0000|0.0000|1200.0000| TXT|Demolition of door, frame and hardware TXT|3' x 7' wood (2 doors per CY) (4.5 CY) ECST|23.9500|Per Unit|BL|0.4970|Ea|0.0000|11.9000|0.0000|11.9000|9.0000|BL|4.4730|Ea|0.0000|107.1000|0.0000|107.1000| TXT|Removal of carpet TXT|(40 SY per CY and 5 lbs. per SY) (1.1 CY)Water closet ECST|23.9500|Per Unit|BL|0.0280|SY|0.0000|0.6700|0.0000|0.6700|44.0000|BL|1.2320|SY|0.0000|29.4800|0.0000|29.4800| TXT|Removal of carpet pad TXT|(35 SY per CY and 1.7 lbs. per SY) (1.25 CY) ECST|23.9500|Per Unit|BL|0.0140|SY|0.0000|0.3400|0.0000|0.3400|44.0000|BL|0.6160|SY|0.0000|14.9600|0.0000|14.9600| TXT|Removal of interior cabinets and sinks (5 CY) ECST|23.9500|Per Unit|BL|4.0000||0.0000|95.8000|0.0000|95.8000|1.0000|BL|4.0000||0.0000|95.8000|0.0000|95.8000| TXT|20 Yard Dumpster ECST|0.0000|Per Unit||0.0000|Each|0.0000|0.0000|0.0000|529.8600|1.0000||0.0000|Each|0.0000|0.0000|0.0000|529.8600| TXT| SMKR|0.0000|Per Unit||4.5910|Each|0.0000|109.9600|0.0000|639.8200|1059.0000||60.2410|Each|0.0000|1447.3400|0.0000|1977.2000|Demolition TXT|Framing TXT|Wall plates (1bottom 2 top) TXT|2" x 4" (.73 BF per LF) ECST|26.4300|Per Unit|B1|0.0120|LF|0.4800|0.3200|0.0000|0.8000|360.0000|B1|4.3200|LF|172.5800|115.2000|0.0000|287.7800| TXT|2" x 4" wall stud framing TXT|16" centers (.54 BF per SF) ECST|26.4300|Per Unit|B1|0.0230|SF|0.3600|0.6100|0.0000|0.9700|960.0000|B1|22.0800|SF|342.7200|585.6000|0.0000|928.3200| TXT|2" x 4" wall stud framing TXT|Add for each corner or partition ECST|26.4300|Per Unit|B1|0.0830|Ea|11.2200|2.1900|0.0000|13.4100|16.0000|B1|1.3280|Ea|179.5200|35.0400|0.0000|214.5600| TXT|2" x 4" door framing TXT|To 3' wide (4" x 4" header) ECST|26.4300|Per Unit|B1|0.8300|Ea|19.9900|21.9000|0.0000|41.8900|10.0000|B1|8.3000|Ea|199.9200|219.0000|0.0000|418.9200| TXT|2" x 4" window opening framing TXT|Over 2' to 3' wide (4" x 4" header) ECST|26.4300|Per Unit|B1|1.1700|Ea|22.8500|30.9000|0.0000|53.7500|1.0000|B1|1.1700|Ea|22.8500|30.9000|0.0000|53.7500| SMKR|0.0000|Per Unit|B1|2.1180|Ea|54.9000|55.9200|0.0000|110.8200|1347.0000|B1|37.1980|Ea|917.5900|985.7400|0.0000|1903.3300|Wall Framing TXT| TXT|Gypsum TXT|Gypsum drywall, 1/2" plain board TXT|Walls ECST|28.9000|Per Unit|D1|0.0180|SF|0.3100|0.5200|0.0000|0.8300|1997.0000|D1|35.9460|SF|619.0700|1038.4400|0.0000|1657.5100| TXT|Drywall edge trim TXT|Type corner bead, metal ECST|28.9000|Per Unit|D1|0.0160|LF|0.2200|0.4600|0.0000|0.6800|41.0000|D1|0.6560|LF|9.2000|18.8600|0.0000|28.0600| TXT|Texture spray application (copy existing texture) TXT|Light coverage ECST|28.8700|Per Unit|DT|0.0080|SF|0.1400|0.2300|0.0000|0.3700|1997.0000|DT|15.9760|SF|285.1700|459.3100|0.0000|744.4800| SMKR|0.0000|Per Unit|DT|0.0420|SF|0.6800|1.2100|0.0000|1.8900|4035.0000|DT|52.5780|SF|913.4400|1516.6100|0.0000|2430.0500|Gypsum, Texture TXT| TXT|Plumbing TXT|Main Patient Bathroom TXT|Remove existing plumbing fixtures, grab bars, mirror etc from existing patient bathroom and store ECST|23.9500|Per Unit|BL|2.0000||0.0000|47.9000|0.0000|47.9000|1.0000|BL|2.0000||0.0000|47.9000|0.0000|47.9000| TXT|Terminate existing plumbing in patient bathroom and relocate per plans TXT|Total washroom group rough-in assembly- sink and toilet ECST|28.8900|Per Unit|--|6.9200|Ea|112.7000|200.0000|0.0000|312.7000|1.0000|--|6.9200|Ea|112.7000|200.0000|0.0000|312.7000| TXT|Reinstall existing toilet-Floor-mount tank type water closet and trim. Install new valve and supply line ECST|28.9600|Per Unit|P1|2.1000|Ea|12.5000|60.8000|0.0000|73.3000|1.0000|P1|2.1000|Ea|12.5000|60.8000|0.0000|73.3000| TXT|Reinstall existing sink-wheelchair access lavatory. Install new valves and supply lines TXT|Wall-hung wheelchair lavatory and trim ECST|28.9600|Per Unit|P1|2.7500|Ea|35.0000|79.6000|0.0000|114.6000|1.0000|P1|2.7500|Ea|35.0000|79.6000|0.0000|114.6000| TXT|Hallway TXT|Terminate existing plumbing in hallway ECST|28.9600|Per Unit|P1|1.5000||5.2000|43.4000|0.0000|48.6000|1.0000|P1|1.5000||5.2000|43.4000|0.0000|48.6000| TXT|Procedure Room TXT|Relocate Rough plumbing in Procedure Room for sink TXT|Sink rough-in assembly ECST|28.9700|Per Unit|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900|1.0000|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900| TXT|Stainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines. ECST|28.9600|Per Unit|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000|1.0000|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000| TXT|Exam Room TXT|Relocate Rough plumbing in Exam Room for sink ECST|28.9700|Per Unit|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900|1.0000|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900| TXT|Stainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines. ECST|28.9600|Per Unit|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000|1.0000|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000| TXT|Doctors Office Shower Room TXT|Install new shower rough plumbing in Doctors Office TXT|Hot and cold water supply ECST|28.9600|Per Unit|P1|3.0000|Ea|38.6800|86.9000|0.0000|125.5800|1.0000|P1|3.0000|Ea|38.6800|86.9000|0.0000|125.5800| TXT|Drains and vents ECST|28.9600|Per Unit|P1|4.0200|Ea|62.7100|116.0000|0.0000|178.7100|1.0000|P1|4.0200|Ea|62.7100|116.0000|0.0000|178.7100| TXT|Add for shower head rough-in ECST|28.9600|Per Unit|P1|0.3500|Ea|7.3300|10.1000|0.0000|17.4300|1.0000|P1|0.3500|Ea|7.3300|10.1000|0.0000|17.4300| TXT|Install new sink rough plumbing in Doctors Office ECST|28.9800|Per Unit|--|2.3500|Ea|44.7800|68.1000|0.0000|112.8800|1.0000|--|2.3500|Ea|44.7800|68.1000|0.0000|112.8800| TXT|Install Shower-Fiberglass 38" 3 piece corner shower stall door and trim, drain, chrome mixer valve and shower head ECST|28.9600|Per Unit|P1|4.1500|Ea|546.7200|120.0000|0.0000|666.7200|1.0000|P1|4.1500|Ea|546.7200|120.0000|0.0000|666.7200| TXT|Lavatory TXT|One piece white cultured marble lavatory chrome faucet single or double handle, drain, valves and supply lines & 24"w x 18"d base cabinet Oak finish, ECST|28.9600|Per Unit|P1|2.0000|Ea|229.6700|57.9000|0.0000|287.5700|1.0000|P1|2.0000|Ea|229.6700|57.9000|0.0000|287.5700| SMKR|0.0000|Per Unit|P1|39.3400|Ea|1233.8700|1128.1000|0.0000|2361.9700|15.0000|P1|39.3400|Ea|1233.8700|1128.1000|0.0000|2361.9700|Plumbing (Rough, Finish & Fixtures) TXT| TXT|Finish Carpentry TXT|Interior doors TXT|Prehung interior doors (reinstall 5 existing hollow core doors, 3 new solid core & 2 new hollow core doors) ECST|28.9000|Per Unit|BC|0.5000|Ea|1.0000|14.5000|0.0000|15.5000|10.0000|BC|5.0000|Ea|10.0000|145.0000|0.0000|155.0000| TXT|36"w pre-hung solid doors (for Exam, Procedure and Patient Bathroom) ECST|0.0000|Per Unit||0.0000||95.0000|0.0000|0.0000|95.0000|3.0000||0.0000||285.0000|0.0000|0.0000|285.0000| TXT|30"w pre-hung hollow core doors ECST|0.0000|Per Unit||0.0000||75.0000|0.0000|0.0000|75.0000|2.0000||0.0000||150.0000|0.0000|0.0000|150.0000| TXT|Set casing around a framed opening TXT|Opening to 4' wide using casing to 2-1/4" wide (bevel casing MDF paint grade) ECST|28.9000|Per Unit|BC|0.2500|Ea|5.4000|7.2300|0.0000|12.6300|20.0000|BC|5.0000|Ea|108.0000|144.6000|0.0000|252.6000| TXT|Running mouldings TXT|Baseboard 2 1/4 x 1/2 bevel casing MDF paint grade ECST|28.9000|Per Unit|BC|0.0400|LF|0.3000|1.1600|0.0000|1.4600|465.0000|BC|18.6000|LF|139.5000|539.4000|0.0000|678.9000| TXT|Install upper flat molding (reinstall existing upper molding as possible) ECST|23.9500|Per Unit|BL|5.0000||75.0000|120.0000|0.0000|195.0000|1.0000|BL|5.0000||75.0000|120.0000|0.0000|195.0000| SMKR|0.0000|Per Unit|BL|5.7900||251.7000|142.8900|0.0000|394.5900|501.0000|BL|33.6000||767.5000|949.0000|0.0000|1716.5000|Finish Carpentry TXT| TXT| TXT|Electrical TXT|Relocate and ad lighting fixtures, outlets, switches, phone and ethernet connections as needed (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|2700.0000|1.0000||0.0000||0.0000|0.0000|0.0000|2700.0000| SMKR|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|2700.0000|1.0000||0.0000||0.0000|0.0000|0.0000|2700.0000|Electrical TXT| TXT|Paint TXT|Interior PVA primer ECST|0.0000|Per Unit||0.0000||10.0000|0.0000|0.0000|10.0000|15.0000||0.0000||150.0000|0.0000|0.0000|150.0000| TXT|Latex semi-gloss paint (300 SF per Gal) ECST|0.0000|Per Unit|--|0.0000|Gal|20.4000|0.0000|0.0000|20.4000|15.0000|--|0.0000|Gal|306.0000|0.0000|0.0000|306.0000| TXT|Painting interior surfaces, one coat TXT|Walls, PVA primer (400 SF/hour) prime all interior walls including trim ECST|30.7100|Per Unit|PT|0.0030|SF|0.0000|0.0900|0.0000|0.0900|3680.0000|PT|11.0400|SF|0.0000|331.2000|0.0000|331.2000| TXT|Painting interior surfaces, one coat TXT|Walls, Latex semi-gloss (400 SF/hour) paint all interior walls and trim (same color) ECST|30.7100|Per Unit|PT|0.0030|SF|0.0000|0.0900|0.0000|0.0900|3680.0000|PT|11.0400|SF|0.0000|331.2000|0.0000|331.2000| TXT|Painting surfaces, one coat TXT|Door and frame, 6 sides (2.5 doors/hour) semi-gloss, same color as walls ECST|30.7100|Per Unit|PT|0.4000|Ea|0.0000|12.3000|0.0000|12.3000|10.0000|PT|4.0000|Ea|0.0000|123.0000|0.0000|123.0000| TXT|Mask Ceiling ECST|23.9500|Per Unit|BL|4.0000||25.0000|95.8000|0.0000|120.8000|1.0000|BL|4.0000||25.0000|95.8000|0.0000|120.8000| SMKR|0.0000|Per Unit|BL|4.4060||55.4000|108.2800|0.0000|163.6800|7401.0000|BL|30.0800||481.0000|881.2000|0.0000|1362.2000|Interior Paint TXT| TXT|Hardware TXT|Lockset installation TXT|Standard 2-1/8" bore, factory bored (10 lock sets, brass) (use old locksets deduct $100) ECST|28.9000|Per Unit|BC|0.1600|Ea|25.0000|4.6200|0.0000|29.6200|10.0000|BC|1.6000|Ea|250.0000|46.2000|0.0000|296.2000| TXT|Reception Room-replace sliding glass only with frosted glass panel (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|100.0000|1.0000||0.0000||0.0000|0.0000|0.0000|100.0000| TXT|Re-install two existing grab bars in Patient Bathroom per ADA specs ECST|23.9500|Per Unit|BL|1.0000||0.0000|24.0000|0.0000|24.0000|1.0000|BL|1.0000||0.0000|24.0000|0.0000|24.0000| TXT|Re-install mirror in Patient Bathroom ECST|23.9500|Per Unit|BL|0.5000||2.0000|12.0000|0.0000|14.0000|1.0000|BL|0.5000||2.0000|12.0000|0.0000|14.0000| SMKR|0.0000|Per Unit|BL|1.6600||27.0000|40.6200|0.0000|167.6200|13.0000|BL|3.1000||252.0000|82.2000|0.0000|434.2000|Hardware TXT| TXT|Floor Coverings TXT|Berber glue down carpet choice of colors, Alum oxide high grade non-commercial vinyl choice of patterns per plans (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|3544.0000|1.0000||0.0000||0.0000|0.0000|0.0000|3544.0000| SMKR|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|3544.0000|1.0000||0.0000||0.0000|0.0000|0.0000|3544.0000|Floor Coverings TXT| TXT|Cabinets (Medium Oak), Countertops TXT|Install Formica countertops per plans, choice of colors/patterns (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|1036.9300|1.0000||0.0000||0.0000|0.0000|0.0000|1036.9300| TXT|Procedure Room TXT|Install 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO) ECST|26.4300|Per Unit|B1|1.0000||430.6700|26.4000|0.0000|457.0700|1.0000|B1|1.0000||430.6700|26.4000|0.0000|457.0700| TXT| Install 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO) ECST|26.4300|Per Unit|B1|0.5000||253.8500|13.2000|0.0000|267.0500|1.0000|B1|0.5000||253.8500|13.2000|0.0000|267.0500| TXT|Exam Room TXT|Install 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO) ECST|26.4300|Per Unit|B1|1.0000||430.6700|26.4000|0.0000|457.0700|1.0000|B1|1.0000||430.6700|26.4000|0.0000|457.0700| TXT|Install 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO) ECST|26.4300|Per Unit|B1|0.5000||253.8500|13.2000|0.0000|267.0500|1.0000|B1|0.5000||253.8500|13.2000|0.0000|267.0500| TXT|Break Room TXT|Install 5' Base cabinet (60"w 4 door, 2 drawer sink base KSB60-MO) ECST|26.4300|Per Unit|B1|0.5000||406.1600|13.2000|0.0000|419.3600|1.0000|B1|0.5000||406.1600|13.2000|0.0000|419.3600| TXT|Reception Room TXT|Install 4' base cabinets (30" 2 door, 1 drawer base KB30-MO, 18"w 3 drawer base KDB18-MO) ECST|26.4300|Per Unit|B1|1.0000||448.8000|26.4000|0.0000|475.2000|1.0000|B1|1.0000||448.8000|26.4000|0.0000|475.2000| TXT|Install supports for countertops ECST|26.4300|Per Unit|B1|1.5000||50.0000|39.6000|0.0000|89.6000|1.0000|B1|1.5000||50.0000|39.6000|0.0000|89.6000| SMKR|0.0000|Per Unit|B1|6.0000||2274.0000|158.4000|0.0000|3469.3300|8.0000|B1|6.0000||2274.0000|158.4000|0.0000|3469.3300|Cabinets & Countertops TXT| TXT|Final Cleanup TXT|Typical final cleanup for new residential construction TXT|Per SF of floor (no glass cleaning) Remove existing blinds & reinstall ECST|23.9500|Per Unit|BL|0.0040|SF|0.1100|0.1000|0.0000|0.2100|1300.0000|BL|5.2000|SF|145.8600|130.0000|0.0000|275.8600| TXT| TXT| TXT|Supervision ECST|28.9000|Per Unit|BC|10.0000||0.0000|289.0000|0.0000|289.0000|1.0000|BC|10.0000||0.0000|289.0000|0.0000|289.0000| TXT| ELST| LINE| AUTO| ETMM|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|5932.1300|15677.0000|BC|277.3370||6985.2600|7567.5900|0.0000|14552.8500| ETTO|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|7910.7900|5.0000||0.0000||0.0000|0.0000|0.0000|7910.7900| AUTO| SUBT|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|15677.0000|BC|277.3370||6985.2600|7567.5900|0.0000|22463.6400| AUTO| OVHD|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|39.0000|BC|277.3370||6985.2600|7567.5900|0.0000|8760.8200| CTIN|0.0000|Per Unit|Contingency|0.0000|1|0.0000|0.0000|0.0000|0.0000|0.0000|Contingency|0.0000|1|0.0000|0.0000|0.0000|0.0000| PROF|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|0.0000|BC|277.3370||6985.2600|7567.5900|0.0000|0.0000| AUTO| ETTL|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|39.0000|BC|277.3370||6985.2600|7567.5900|0.0000|31224.4600| AUTO| TAXM|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|506.4300| TAXL|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXE|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXS|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXC|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| AUTO| EGT|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|31730.8900| KEYLINE|ADJUSTED|LaborRate|Per Unit|CraftCode|UnitHours|Unit|UnitMaterial|UnitLabor|UnitEquipment|UnitTotal|Qty|CraftCode|TotalHours|Unit|TotalMaterial|TotalLabor|TotalEquipment|Total| ADJUSTMENTS|HRS|1.0000|MAT|1.0000|LAB|1.0000|EQP|1.0000|TOT|1.0000| MARKUPS|OVERHEAD|39.0000|PROFIT|0.0000| TAXES|CONTRACT|0.0000|MAT|7.2500|LAB|0.0000|EQP|0.0000|SUB|0.0000| HDR1| Qty Craft@Hours Unit Material Labor Equipment Total TXT| Doctors Office TXT|Start: As soon as permit is pulled TXT|Duration: 4 weeks TXT|Remodel Doctors office. Demo most existing walls, cabinets, countertops,plumbing, carpeting per drawings. Rebuild 2 x 4 walls with 1/2" gypsum and light spray texture. Re-use as possible some interior doors, sinks, trim, hardware etc to reduce costs. Relocate new plumbing, electrical as needed. Install new cabinets and countertops,doors, trim, vinyl and carpeting. Customer to choose samples and colors of vinyl, carpet, countertops, paint color etc as needed. Prime and paint all interior walls, trim and doors with semi-gloss latex same color. Includes all cleanup and removal of debris. TXT| TXT|Current price does not include the following: TXT|Cost of permits. Permit must be pulled before work can commence. TXT|Any T-bar replacement or ceiling tiles that may need to be replaced. TXT|Materials for relocation of any HVAC ductwork. TXT|Any expenses or losses from other tenants from water, electrical, phone or cable being shutoff during remodel work. TXT|Any prior existing deficiencies, damage, leaks,cracks, breaks, rot, or normal wear & tear & deterioration or non-conforming construction. TXT|Any concrete work, concrete cutting, boring or drilling. TXT|Any changes, extras etc will be quoted and accepted by customer before work is done. TXT|Any items not herein included or elsewhere described in this estimate. TXT|Any unusual conditions not noted in this estimate. TXT| TXT| TXT| TXT|Demolition TXT|Removal of interior wall assemblies, and trim TXT|2" x 4" (89 SF per CY and 7.18 lbs. per SF) (10.8 CY) ECST|23.9500|Per Unit|BL|0.0520|SF|0.0000|1.2500|0.0000|1.2500|960.0000|BL|49.9200|SF|0.0000|1200.0000|0.0000|1200.0000| TXT|Demolition of door, frame and hardware TXT|3' x 7' wood (2 doors per CY) (4.5 CY) ECST|23.9500|Per Unit|BL|0.4970|Ea|0.0000|11.9000|0.0000|11.9000|9.0000|BL|4.4730|Ea|0.0000|107.1000|0.0000|107.1000| TXT|Removal of carpet TXT|(40 SY per CY and 5 lbs. per SY) (1.1 CY)Water closet ECST|23.9500|Per Unit|BL|0.0280|SY|0.0000|0.6700|0.0000|0.6700|44.0000|BL|1.2320|SY|0.0000|29.4800|0.0000|29.4800| TXT|Removal of carpet pad TXT|(35 SY per CY and 1.7 lbs. per SY) (1.25 CY) ECST|23.9500|Per Unit|BL|0.0140|SY|0.0000|0.3400|0.0000|0.3400|44.0000|BL|0.6160|SY|0.0000|14.9600|0.0000|14.9600| TXT|Removal of interior cabinets and sinks (5 CY) ECST|23.9500|Per Unit|BL|4.0000||0.0000|95.8000|0.0000|95.8000|1.0000|BL|4.0000||0.0000|95.8000|0.0000|95.8000| TXT|20 Yard Dumpster ECST|0.0000|Per Unit||0.0000|Each|0.0000|0.0000|0.0000|529.8600|1.0000||0.0000|Each|0.0000|0.0000|0.0000|529.8600| TXT| SMKR|0.0000|Per Unit||4.5910|Each|0.0000|109.9600|0.0000|639.8200|1059.0000||60.2410|Each|0.0000|1447.3400|0.0000|1977.2000|Demolition TXT|Framing TXT|Wall plates (1bottom 2 top) TXT|2" x 4" (.73 BF per LF) ECST|26.4300|Per Unit|B1|0.0120|LF|0.4800|0.3200|0.0000|0.8000|360.0000|B1|4.3200|LF|172.5800|115.2000|0.0000|287.7800| TXT|2" x 4" wall stud framing TXT|16" centers (.54 BF per SF) ECST|26.4300|Per Unit|B1|0.0230|SF|0.3600|0.6100|0.0000|0.9700|960.0000|B1|22.0800|SF|342.7200|585.6000|0.0000|928.3200| TXT|2" x 4" wall stud framing TXT|Add for each corner or partition ECST|26.4300|Per Unit|B1|0.0830|Ea|11.2200|2.1900|0.0000|13.4100|16.0000|B1|1.3280|Ea|179.5200|35.0400|0.0000|214.5600| TXT|2" x 4" door framing TXT|To 3' wide (4" x 4" header) ECST|26.4300|Per Unit|B1|0.8300|Ea|19.9900|21.9000|0.0000|41.8900|10.0000|B1|8.3000|Ea|199.9200|219.0000|0.0000|418.9200| TXT|2" x 4" window opening framing TXT|Over 2' to 3' wide (4" x 4" header) ECST|26.4300|Per Unit|B1|1.1700|Ea|22.8500|30.9000|0.0000|53.7500|1.0000|B1|1.1700|Ea|22.8500|30.9000|0.0000|53.7500| SMKR|0.0000|Per Unit|B1|2.1180|Ea|54.9000|55.9200|0.0000|110.8200|1347.0000|B1|37.1980|Ea|917.5900|985.7400|0.0000|1903.3300|Wall Framing TXT| TXT|Gypsum TXT|Gypsum drywall, 1/2" plain board TXT|Walls ECST|28.9000|Per Unit|D1|0.0180|SF|0.3100|0.5200|0.0000|0.8300|1997.0000|D1|35.9460|SF|619.0700|1038.4400|0.0000|1657.5100| TXT|Drywall edge trim TXT|Type corner bead, metal ECST|28.9000|Per Unit|D1|0.0160|LF|0.2200|0.4600|0.0000|0.6800|41.0000|D1|0.6560|LF|9.2000|18.8600|0.0000|28.0600| TXT|Texture spray application (copy existing texture) TXT|Light coverage ECST|28.8700|Per Unit|DT|0.0080|SF|0.1400|0.2300|0.0000|0.3700|1997.0000|DT|15.9760|SF|285.1700|459.3100|0.0000|744.4800| SMKR|0.0000|Per Unit|DT|0.0420|SF|0.6800|1.2100|0.0000|1.8900|4035.0000|DT|52.5780|SF|913.4400|1516.6100|0.0000|2430.0500|Gypsum, Texture TXT| TXT|Plumbing TXT|Main Patient Bathroom TXT|Remove existing plumbing fixtures, grab bars, mirror etc from existing patient bathroom and store ECST|23.9500|Per Unit|BL|2.0000||0.0000|47.9000|0.0000|47.9000|1.0000|BL|2.0000||0.0000|47.9000|0.0000|47.9000| TXT|Terminate existing plumbing in patient bathroom and relocate per plans TXT|Total washroom group rough-in assembly- sink and toilet ECST|28.8900|Per Unit|--|6.9200|Ea|112.7000|200.0000|0.0000|312.7000|1.0000|--|6.9200|Ea|112.7000|200.0000|0.0000|312.7000| TXT|Reinstall existing toilet-Floor-mount tank type water closet and trim. Install new valve and supply line ECST|28.9600|Per Unit|P1|2.1000|Ea|12.5000|60.8000|0.0000|73.3000|1.0000|P1|2.1000|Ea|12.5000|60.8000|0.0000|73.3000| TXT|Reinstall existing sink-wheelchair access lavatory. Install new valves and supply lines TXT|Wall-hung wheelchair lavatory and trim ECST|28.9600|Per Unit|P1|2.7500|Ea|35.0000|79.6000|0.0000|114.6000|1.0000|P1|2.7500|Ea|35.0000|79.6000|0.0000|114.6000| TXT|Hallway TXT|Terminate existing plumbing in hallway ECST|28.9600|Per Unit|P1|1.5000||5.2000|43.4000|0.0000|48.6000|1.0000|P1|1.5000||5.2000|43.4000|0.0000|48.6000| TXT|Procedure Room TXT|Relocate Rough plumbing in Procedure Room for sink TXT|Sink rough-in assembly ECST|28.9700|Per Unit|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900|1.0000|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900| TXT|Stainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines. ECST|28.9600|Per Unit|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000|1.0000|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000| TXT|Exam Room TXT|Relocate Rough plumbing in Exam Room for sink ECST|28.9700|Per Unit|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900|1.0000|--|2.1000|Ea|34.2900|60.8000|0.0000|95.0900| TXT|Stainless steel sink and faucet. Install existing sink and faucet. Install new valves and supply lines. ECST|28.9600|Per Unit|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000|1.0000|P1|2.0000|Ea|35.0000|57.9000|0.0000|92.9000| TXT|Doctors Office Shower Room TXT|Install new shower rough plumbing in Doctors Office TXT|Hot and cold water supply ECST|28.9600|Per Unit|P1|3.0000|Ea|38.6800|86.9000|0.0000|125.5800|1.0000|P1|3.0000|Ea|38.6800|86.9000|0.0000|125.5800| TXT|Drains and vents ECST|28.9600|Per Unit|P1|4.0200|Ea|62.7100|116.0000|0.0000|178.7100|1.0000|P1|4.0200|Ea|62.7100|116.0000|0.0000|178.7100| TXT|Add for shower head rough-in ECST|28.9600|Per Unit|P1|0.3500|Ea|7.3300|10.1000|0.0000|17.4300|1.0000|P1|0.3500|Ea|7.3300|10.1000|0.0000|17.4300| TXT|Install new sink rough plumbing in Doctors Office ECST|28.9800|Per Unit|--|2.3500|Ea|44.7800|68.1000|0.0000|112.8800|1.0000|--|2.3500|Ea|44.7800|68.1000|0.0000|112.8800| TXT|Install Shower-Fiberglass 38" 3 piece corner shower stall door and trim, drain, chrome mixer valve and shower head ECST|28.9600|Per Unit|P1|4.1500|Ea|546.7200|120.0000|0.0000|666.7200|1.0000|P1|4.1500|Ea|546.7200|120.0000|0.0000|666.7200| TXT|Lavatory TXT|One piece white cultured marble lavatory chrome faucet single or double handle, drain, valves and supply lines & 24"w x 18"d base cabinet Oak finish, ECST|28.9600|Per Unit|P1|2.0000|Ea|229.6700|57.9000|0.0000|287.5700|1.0000|P1|2.0000|Ea|229.6700|57.9000|0.0000|287.5700| SMKR|0.0000|Per Unit|P1|39.3400|Ea|1233.8700|1128.1000|0.0000|2361.9700|15.0000|P1|39.3400|Ea|1233.8700|1128.1000|0.0000|2361.9700|Plumbing (Rough, Finish & Fixtures) TXT| TXT|Finish Carpentry TXT|Interior doors TXT|Prehung interior doors (reinstall 5 existing hollow core doors, 3 new solid core & 2 new hollow core doors) ECST|28.9000|Per Unit|BC|0.5000|Ea|1.0000|14.5000|0.0000|15.5000|10.0000|BC|5.0000|Ea|10.0000|145.0000|0.0000|155.0000| TXT|36"w pre-hung solid doors (for Exam, Procedure and Patient Bathroom) ECST|0.0000|Per Unit||0.0000||95.0000|0.0000|0.0000|95.0000|3.0000||0.0000||285.0000|0.0000|0.0000|285.0000| TXT|30"w pre-hung hollow core doors ECST|0.0000|Per Unit||0.0000||75.0000|0.0000|0.0000|75.0000|2.0000||0.0000||150.0000|0.0000|0.0000|150.0000| TXT|Set casing around a framed opening TXT|Opening to 4' wide using casing to 2-1/4" wide (bevel casing MDF paint grade) ECST|28.9000|Per Unit|BC|0.2500|Ea|5.4000|7.2300|0.0000|12.6300|20.0000|BC|5.0000|Ea|108.0000|144.6000|0.0000|252.6000| TXT|Running mouldings TXT|Baseboard 2 1/4 x 1/2 bevel casing MDF paint grade ECST|28.9000|Per Unit|BC|0.0400|LF|0.3000|1.1600|0.0000|1.4600|465.0000|BC|18.6000|LF|139.5000|539.4000|0.0000|678.9000| TXT|Install upper flat molding (reinstall existing upper molding as possible) ECST|23.9500|Per Unit|BL|5.0000||75.0000|120.0000|0.0000|195.0000|1.0000|BL|5.0000||75.0000|120.0000|0.0000|195.0000| SMKR|0.0000|Per Unit|BL|5.7900||251.7000|142.8900|0.0000|394.5900|501.0000|BL|33.6000||767.5000|949.0000|0.0000|1716.5000|Finish Carpentry TXT| TXT| TXT|Electrical TXT|Relocate and ad lighting fixtures, outlets, switches, phone and ethernet connections as needed (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|2700.0000|1.0000||0.0000||0.0000|0.0000|0.0000|2700.0000| SMKR|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|2700.0000|1.0000||0.0000||0.0000|0.0000|0.0000|2700.0000|Electrical TXT| TXT|Paint TXT|Interior PVA primer ECST|0.0000|Per Unit||0.0000||10.0000|0.0000|0.0000|10.0000|15.0000||0.0000||150.0000|0.0000|0.0000|150.0000| TXT|Latex semi-gloss paint (300 SF per Gal) ECST|0.0000|Per Unit|--|0.0000|Gal|20.4000|0.0000|0.0000|20.4000|15.0000|--|0.0000|Gal|306.0000|0.0000|0.0000|306.0000| TXT|Painting interior surfaces, one coat TXT|Walls, PVA primer (400 SF/hour) prime all interior walls including trim ECST|30.7100|Per Unit|PT|0.0030|SF|0.0000|0.0900|0.0000|0.0900|3680.0000|PT|11.0400|SF|0.0000|331.2000|0.0000|331.2000| TXT|Painting interior surfaces, one coat TXT|Walls, Latex semi-gloss (400 SF/hour) paint all interior walls and trim (same color) ECST|30.7100|Per Unit|PT|0.0030|SF|0.0000|0.0900|0.0000|0.0900|3680.0000|PT|11.0400|SF|0.0000|331.2000|0.0000|331.2000| TXT|Painting surfaces, one coat TXT|Door and frame, 6 sides (2.5 doors/hour) semi-gloss, same color as walls ECST|30.7100|Per Unit|PT|0.4000|Ea|0.0000|12.3000|0.0000|12.3000|10.0000|PT|4.0000|Ea|0.0000|123.0000|0.0000|123.0000| TXT|Mask Ceiling ECST|23.9500|Per Unit|BL|4.0000||25.0000|95.8000|0.0000|120.8000|1.0000|BL|4.0000||25.0000|95.8000|0.0000|120.8000| SMKR|0.0000|Per Unit|BL|4.4060||55.4000|108.2800|0.0000|163.6800|7401.0000|BL|30.0800||481.0000|881.2000|0.0000|1362.2000|Interior Paint TXT| TXT|Hardware TXT|Lockset installation TXT|Standard 2-1/8" bore, factory bored (10 lock sets, brass) (use old locksets deduct $100) ECST|28.9000|Per Unit|BC|0.1600|Ea|25.0000|4.6200|0.0000|29.6200|10.0000|BC|1.6000|Ea|250.0000|46.2000|0.0000|296.2000| TXT|Reception Room-replace sliding glass only with frosted glass panel (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|100.0000|1.0000||0.0000||0.0000|0.0000|0.0000|100.0000| TXT|Re-install two existing grab bars in Patient Bathroom per ADA specs ECST|23.9500|Per Unit|BL|1.0000||0.0000|24.0000|0.0000|24.0000|1.0000|BL|1.0000||0.0000|24.0000|0.0000|24.0000| TXT|Re-install mirror in Patient Bathroom ECST|23.9500|Per Unit|BL|0.5000||2.0000|12.0000|0.0000|14.0000|1.0000|BL|0.5000||2.0000|12.0000|0.0000|14.0000| SMKR|0.0000|Per Unit|BL|1.6600||27.0000|40.6200|0.0000|167.6200|13.0000|BL|3.1000||252.0000|82.2000|0.0000|434.2000|Hardware TXT| TXT|Floor Coverings TXT|Berber glue down carpet choice of colors, Alum oxide high grade non-commercial vinyl choice of patterns per plans (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|3544.0000|1.0000||0.0000||0.0000|0.0000|0.0000|3544.0000| SMKR|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|3544.0000|1.0000||0.0000||0.0000|0.0000|0.0000|3544.0000|Floor Coverings TXT| TXT|Cabinets (Medium Oak), Countertops TXT|Install Formica countertops per plans, choice of colors/patterns (sub-contractor) ECST|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|1036.9300|1.0000||0.0000||0.0000|0.0000|0.0000|1036.9300| TXT|Procedure Room TXT|Install 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO) ECST|26.4300|Per Unit|B1|1.0000||430.6700|26.4000|0.0000|457.0700|1.0000|B1|1.0000||430.6700|26.4000|0.0000|457.0700| TXT| Install 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO) ECST|26.4300|Per Unit|B1|0.5000||253.8500|13.2000|0.0000|267.0500|1.0000|B1|0.5000||253.8500|13.2000|0.0000|267.0500| TXT|Exam Room TXT|Install 4' base cabinets (30"w 2 doors KB30-MO, 15"w 3 drawer KDB15-MO) ECST|26.4300|Per Unit|B1|1.0000||430.6700|26.4000|0.0000|457.0700|1.0000|B1|1.0000||430.6700|26.4000|0.0000|457.0700| TXT|Install 4' upper cabinets (30"w 2 doors KW3030-MO, 15"w 1 door KW1530-MO) ECST|26.4300|Per Unit|B1|0.5000||253.8500|13.2000|0.0000|267.0500|1.0000|B1|0.5000||253.8500|13.2000|0.0000|267.0500| TXT|Break Room TXT|Install 5' Base cabinet (60"w 4 door, 2 drawer sink base KSB60-MO) ECST|26.4300|Per Unit|B1|0.5000||406.1600|13.2000|0.0000|419.3600|1.0000|B1|0.5000||406.1600|13.2000|0.0000|419.3600| TXT|Reception Room TXT|Install 4' base cabinets (30" 2 door, 1 drawer base KB30-MO, 18"w 3 drawer base KDB18-MO) ECST|26.4300|Per Unit|B1|1.0000||448.8000|26.4000|0.0000|475.2000|1.0000|B1|1.0000||448.8000|26.4000|0.0000|475.2000| TXT|Install supports for countertops ECST|26.4300|Per Unit|B1|1.5000||50.0000|39.6000|0.0000|89.6000|1.0000|B1|1.5000||50.0000|39.6000|0.0000|89.6000| SMKR|0.0000|Per Unit|B1|6.0000||2274.0000|158.4000|0.0000|3469.3300|8.0000|B1|6.0000||2274.0000|158.4000|0.0000|3469.3300|Cabinets & Countertops TXT| TXT|Final Cleanup TXT|Typical final cleanup for new residential construction TXT|Per SF of floor (no glass cleaning) Remove existing blinds & reinstall ECST|23.9500|Per Unit|BL|0.0040|SF|0.1100|0.1000|0.0000|0.2100|1300.0000|BL|5.2000|SF|145.8600|130.0000|0.0000|275.8600| TXT| TXT| TXT|Supervision ECST|28.9000|Per Unit|BC|10.0000||0.0000|289.0000|0.0000|289.0000|1.0000|BC|10.0000||0.0000|289.0000|0.0000|289.0000| TXT| ELST| LINE| AUTO| ETMM|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|5932.1300|15677.0000|BC|277.3370||6985.2600|7567.5900|0.0000|14552.8500| ETTO|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|7910.7900|5.0000||0.0000||0.0000|0.0000|0.0000|7910.7900| AUTO| SUBT|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|15677.0000|BC|277.3370||6985.2600|7567.5900|0.0000|22463.6400| AUTO| OVHD|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|39.0000|BC|277.3370||6985.2600|7567.5900|0.0000|8760.8200| CTIN|0.0000|Per Unit|Contingency|0.0000|1|0.0000|0.0000|0.0000|0.0000|0.0000|Contingency|0.0000|1|0.0000|0.0000|0.0000|0.0000| PROF|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|0.0000|BC|277.3370||6985.2600|7567.5900|0.0000|0.0000| AUTO| ETTL|0.0000|Per Unit|BC|73.9510||3897.6500|2034.4800|0.0000|7910.7900|39.0000|BC|277.3370||6985.2600|7567.5900|0.0000|31224.4600| AUTO| TAXM|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|506.4300| TAXL|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXE|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXS|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| TAXC|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|0.0000| AUTO| EGT|0.0000|Per Unit||0.0000||0.0000|0.0000|0.0000|0.0000|0.0000||0.0000||0.0000|0.0000|0.0000|31730.8900|