ESTIMATE - CLINE'S LANDING.xlsx

	A	B	C	D	E	F	G	H	I	J
2
3
4
5
6
7
8	PROJECT - CLINE'S LANDING, 1000 N STATION ST. PORT ARANSAS, TX 78373
9
10								Date:	15-May-18
11	ITEM #	CSI #	DESCRIPTION	QUANTITY	WASTAGE	QTY WITH WASTAGE	UNIT	UNIT COST (Labor+ Material)	TOTAL COST (Labor+ Material)	TRADE COST
12
13		1	GENERAL REQUIREMENTS
14
15	1		Supervision	1	0%	1	LS	$ -	$0
16	2		Permits	1	0%	1	LS	$ -	$0
17	3		Final Cleanup	1	0%	1	LS	$ -	$0
18	4		Mobilization Costs	1	0%	1	LS	$ -	$0
19	5		Project Overheads	1	0%	1	LS	$ -	$0
20	6		Bonds	1	0%	1	LS	$ -	$0
21	7		Temporary Control & Facilities	1	0%	1	LS	$ -	$0
22
23			Subtotal							$0
24
25		9	FINISHES
26
27			UNITS
28
29			UNIT A
30	8		5/8" GWB Ceiling w/ 7/8" Hatt Channels	6448	10%	7093	SF	$ 2.50	$17,732
31	9		PT-3 : Paint @ Ceiling, PPG # 1011-1, Pacific Pearl, Flat	6448	10%	7093	SF	$ 2.20	$15,604
32	10		Paint @ Doors	96	0%	96	EA	$ 80.00	$7,680
33	11		PT-2 : Paint @ Trims, PPG # 1011-1, Pacific Pearl, Semi-Gloss	4000	10%	4400	SF	$ 3.90	$17,160
34
35			Wall B
36	12		3-5/8" Metal Studs @ 16" OC	16650	10%	18315	SF	$ 3.10	$56,777
37	13		5/8" GWB 2	33300	10%	36630	SF	$ 2.20	$80,586
38
39			Wall M
40	14		3-5/8" Metal Studs @ 16" OC	2020	10%	2222	SF	$ 3.10	$6,888
41	15		5/8" GWB 2	4040	10%	4444	SF	$ 2.20	$9,777
42
43			Wall P
44	16		1-1/2" C-H Studs @ 16" OC	1380	10%	1518	SF	$ 2.70	$4,099
45	17		5/8" GWB 2	2760	10%	3036	SF	$ 2.20	$6,679
46	18		1" Shaft Liner Panel	1380	10%	1518	SF	$ 2.00	$3,036
47
48			UNIT B
49
50	19		5/8" GWB Ceiling w/ 7/8" Hatt Channels	12510	10%	13761	SF	$ 2.50	$34,403
51	20		PT-3 : Paint @ Ceiling, PPG # 1011-1, Pacific Pearl, Flat	12510	10%	13761	SF	$ 2.20	$30,274
52	21		Paint @ Doors	180	0%	180	EA	$ 80.00	$14,400
53	22		PT-2 : Paint @ Trims, PPG # 1011-1, Pacific Pearl, Semi-Gloss	7500	10%	8250	SF	$ 3.90	$32,175
54
55			Wall B
56	23		3-5/8" Metal Studs @ 16" OC	27740	10%	30514	SF	$ 3.10	$94,593
57	24		5/8" GWB 2	55480	10%	61028	SF	$ 2.20	$134,262
58
59			Wall M
60	25		3-5/8" Metal Studs @ 16" OC	6470	10%	7117	SF	$ 3.10	$22,063
61	26		5/8" GWB 2	12940	10%	14234	SF	$ 2.20	$31,315
62
63			Wall P
64	27		1-1/2" C-H Studs @ 16" OC	3320	10%	3652	SF	$ 2.70	$9,860
65	28		5/8" GWB 2	6640	10%	7304	SF	$ 2.20	$16,069
66	29		1" Shaft Liner Panel	3320	10%	3652	SF	$ 2.00	$7,304
67
68			UNIT C
69
70	30		5/8" GWB Ceiling w/ 7/8" Hatt Channels	9430	10%	10373	SF	$ 2.50	$25,933
71	31		PT-3 : Paint @ Ceiling, PPG # 1011-1, Pacific Pearl, Flat	9430	10%	10373	SF	$ 2.20	$22,821
72	32		Paint @ Doors	161	0%	161	EA	$ 80.00	$12,880
73	33		PT-2 : Paint @ Trims, PPG # 1011-1, Pacific Pearl, Semi-Gloss	6440	10%	7084	SF	$ 3.90	$27,628
74
75			Wall B
76	34		3-5/8" Metal Studs @ 16" OC	24660	10%	27126	SF	$ 3.10	$84,091
77	35		5/8" GWB 2	49320	10%	54252	SF	$ 2.20	$119,354
78
79			Wall M
80	36		3-5/8" Metal Studs @ 16" OC	3990	10%	4389	SF	$ 3.10	$13,606
81	37		5/8" GWB 2	7980	10%	8778	SF	$ 2.20	$19,312
82
83			Wall P
84	38		1-1/2" C-H Studs @ 16" OC	3270	10%	3597	SF	$ 2.70	$9,712
85	39		5/8" GWB 2	6540	10%	7194	SF	$ 2.20	$15,827
86	40		1" Shaft Liner Panel	3270	10%	3597	SF	$ 2.00	$7,194
87
88
89			UNIT D
90
91	41		5/8" GWB Ceiling w/ 7/8" Hatt Channels	1008	10%	1109	SF	$ 2.50	$2,772
92	42		PT-3 : Paint @ Ceiling, PPG # 1011-1, Pacific Pearl, Flat	1008	10%	1109	SF	$ 2.20	$2,439
93	43		Paint @ Doors	20	0%	20	EA	$ 80.00	$1,600
94	44		PT-2 : Paint @ Trims, PPG # 1011-1, Pacific Pearl, Semi-Gloss	712	10%	783	SF	$ 3.90	$3,054
95
96			Wall B
97	45		3-5/8" Metal Studs @ 16" OC	2370	10%	2607	SF	$ 3.10	$8,082
98	46		5/8" GWB 2	4740	10%	5214	SF	$ 2.20	$11,471
99
100			Wall J
101	47		3-5/8" Metal Studs @ 16" OC	120	10%	132	SF	$ 3.10	$409