TAKE OFF - COMMERCIAL - PROJECT Montecito Country Club - Copy - Copy - Copy.xlsx

	A	B	C	D	E	F	G	H
2
3	PROJECT : MONTECITO COUNTRY CLUB (TAKE OFFS)
4	PROJECT : MONTECITO COUNTRY CLUB (TAKE OFFS)
5
6						Date:	29-Mar-26
7	ITEM #	DWG. #	DESCRIPTION	QUANTITY	UNIT	UNIT COST (Labor+ Material)	TOTAL COST (Labor+ Material)	TRADE COST
8			GENERAL REQUIREMENTS
9	1		Supervision (5%)	1	LS	0.0	$0
10	2		Permits (5%)	1	LS	0.0	$0
11	3		Final ClEAnup (0.2 Per SQ FT)	1	LS	0.0	$0
12	4		Mobilization Costs (5%)	1	LS	0.0	$0
13	5		Project OverhEAds (7.3%)	1	LS	0.0	$0
14	6		Bonds (8%)	1	LS	0.0	$0
15	7		Temporary Control & Facilities (5%)	1	LS	0.0	$0
16			Subtotal (General Requirements)					$0
17
18			DIVISION 02 - EXISTING CONDITIONS
19		D2.1, D2.2, D3.1, D3.2	Demolition
20	8		Remove Existing Door	87	EA	0.0	$0
21	9		Remove Existing Windows	11	EA	0.0	$0
22	10		Remove Existing Concrete Slab on grade	335	SQ FT	0.0	$0
23	11		Remove Existing Ramp	160	SQ FT	0.0	$0
24	12		Remove Existing Walls	1122	FT	0.0	$0
25	13		Remove Existing Stair	8	FT	0.0	$0
26	14		Remove Existing Planter Wall	39	FT	0.0	$0
27	15		Remove Existing Exterior Concrete	25	SQ FT	0.0	$0
28	16		Remove Portion of Existing Concrete Wall	8	FT	0.0	$0
29	17		Remove Existing Wood Guardrail	22	FT	0.0	$0
30	18		Remove Existing Handrails	130	FT	0.0	$0
31	19		Remove Existing Stair TrEAd for new finish	197	SQ FT	0.0	$0
32	20		Remove & Relocate existing Elevator Equipment	1	EA	0.0	$0
33	21		Remove & Relocate Elevator Call Button	2	EA	0.0	$0
34	22		Remove Existing Floor Sink	1	EA	0.0	$0
35	23		Remove Existing Floor Finish	3898	SQ FT	0.0	$0
36	24		Remove Existing Wall Finishes	3274	SQ FT	0.0	$0
37	25		Remove Existing Window Sill	21	FT	0.0	$0
38	26		Remove Existing Paving	2970	SQ FT	0.0	$0
39	27		Remove Existing Metal Gates	2	EA	0.0	$0
40	28		Remove Existing Locker	367	FT	0.0	$0
41	29		Remove Existing Wall Shelf	22	FT	0.0	$0
42	30		Remove Existing Lavatory	8	EA	0.0	$0
43	31		Remove Existing Toilets	7	EA	0.0	$0
44	32		Remove Existing Urinals	4	EA	0.0	$0
45	33		Remove Existing Vanity Counter	24	FT	0.0	$0
46	34		Remove Existing Tile Floor	729	SQ FT	0.0	$0
47	35		Remove Existing Wall Tile and Base	1002	SQ FT	0.0	$0
48	36		Remove Existing Millwork	16	FT	0.0	$0
49	37		Remove Existing Wood Floor	119	SQ FT	0.0	$0
50	38		Remove Existing Exterior Soffit	25	SQ FT	0.0	$0
51	39		Remove Existing Ceilings & Associated Framing	13792	SQ FT	0.0	$0
52	40		Remove Existing BEAm	20	FT	0.0	$0
53	41		Remove Existing Skylight on roof	1	EA	0.0	$0
54			Subtotal (Existing Conditions)					$0
55
56			DIVISION 03 - CONCRETE
57	42	S2.1	7'-0" x 7'-0" x 2'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	73	CY	0.0	$0
58	43		6'-0" x 6'-0" x 2'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	32	CY	0.0	$0
59	44		3'-0" x 3'-0" x 1'-6" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	1	CY	0.0	$0
60	45		4'-0" x 4'-0" x 1'-6" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	5	CY	0.0	$0
61	46		7'-0" x 7'-0" x 3'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	27	CY	0.0	$0
62	47		12'-6" x 7'-0" x 2'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	26	CY	0.0	$0
63	48		11'-6" x 7'-0" x 2'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	6	CY	0.0	$0
64	49		20'-6" x 7'-0" x 2'-0" Pad Footing Reinf.w/ #6 @12"o.c E.W Top & Bot.	11	CY	0.0	$0
65	50		2'-0" x 1'-0" Contin. Footing Reinf. w/ (3)#5 & #5 @ 12"o.c	11	CY	0.0	$0
66	51		1'-4" x 2'-0" Conti. Concrete Footing Reinf. w/ (2)#5 Top & Bot.	63	CY	0.0	$0
67	52		12" x 12" Concrete Pedestal w/ (4)#4 Dowels and (3)#3 Ties	0	CY	0.0	$0
68	53		12" thick Slab Reinf.w/ #5 @12"o.c E.W Bot.	12	CY	0.0	$0
69	54		5" thick Slab on Grade Reinf.w/ #3@16"o.c E.W	140	CY	0.0	$0
70	55		6" Concrete Slab on Grade Reinf.w/ @3 @18"o.c E.W	8	CY	0.0	$0
71	56		6" Concrete Slab w/ #5 bar @12"o.c E.W	22	CY	0.0	$0
72	57		8" thick Concrete Wall Reinf. w/ (2)#5 cont.Top & Bott and #5@12"o.c Horiz.& Vert.	34	CY	0.0	$0
73			Subtotal (Concrete)					$0
74
75			DIVISION 04 - MASONRY
76	58	A2.1	Paver System on Concrete Slab	584	SQ FT	0.0	$0
77			Subtotal (Masonry)					$0
78
79			DIVISION 05 - METAL
80	59	A5.3	Metal Mechanical Louver (EACH OF 6 SF)	2	EA	0.0	$0
81	60		42" High Decorative Metal Guardrail	40	FT	0.0	$0
82	61		Decorative Metal Screen	3	EA	0.0	$0
83	62		Downspout	16	FT	0.0	$0
84	63	S2.2	W10x68 Flush BEAm	32	FT	0.0	$0
85	64		W10x39 Flush BEAm	47	FT	0.0	$0
86	65		W12x170 Flush BEAm	27	FT	0.0	$0
87	66		W12x35 Flush BEAm	29	FT	0.0	$0
88	67		W12x50 Flush BEAm	19	FT	0.0	$0
89	68		HSS4x4x1/4 Steel Column	9	EA	0.0	$0
90	69	A11.8	7/8" HAT Metal Studs @16"o.c	65	FT	0.0	$0
91	70	A2.3	Two Tier Metal Locker	55	FT	0.0	$0
92	71	A12.1	2'-0" deep Metal Lockers	433	FT	0.0	$0
93			Subtotal (Metal)					$0
94
95			DIVISION 06 - WOOD & PLASTIC COMPOSITES
96	72	A3.1,A3.2	1 x 6 T&G Wood Planks	1832	SQ FT	0.0	$0
97	73	A2.1	Timber Pergola	216	SQ FT	0.0	$0
98	74	S2.2,S4.2	11 7/8 TJI @ 12"o.c	1314	FT	0.0	$0
99	75		14" TJI 560 @ 24"o.c	526	FT	0.0	$0
100	76		(2)16" TJI 360 @16"o.c	767	FT	0.0	$0
101	77		8x10 BEAm	20	FT	0.0	$0