Flooring Takeoff Sample.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R
1	Project Name: ABC							Address: XYZ
2
3
4
5
6	DETAILED BREAKDOWN OF ITEMS (Flooring & Tile)
7	S#	Dwg.	CSI NO	DESCRIPTION	QTY.	Wastage	Qty w/ Waste	UNIT	UNIT LABOR HOUR	TOTAL LABOR HOUR	LABOR WAGE/ HOUR	UNIT LABOR COST	TOTAL LABOR COST	UNIT MATERIAL COST	TOTAL MATERIAL COST	UNIT PRICE (Labor & Material)	TOTAL COST	TRADE TOTAL

8			000001	DIVISION 01-GENERAL REQUIREMENTS
9	1			Permits	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
10	2			Supervision and Coordination	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
11	3			Submittals and Shop drawings	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
12	4			Final Cleaning	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
13	5			Mobilization Costs	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
14	6			Temporary Control & Facilities	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
15	7			Scaffolding	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
16
17				SUBTOTAL														$ -
18
19			000009	DIVISION 09- FINISHES
20				FLOORING
21	8			Luxury Vinyl Plank Flooring As: LVP-1 Manufacturer: American Biltrite Model#: Mirra Natural Beech / MNB-002 Color: Taupe-Brown Dimension: (7 1/4" x 48")	10276	10%	11304	SF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
22	9			Luxury Vinyl Tile Flooring As: LVT-1 Manufacturer: American Biltrite Model#: Mirra Natural Fusion / MFF-01 Color: Light Taupe Dimension: (12" x 24")	2212	10%	2433	SF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
23	10			Porcelain Time Flooring As: PT-1 Manufacturer: Specialty Tile Model #: Fray Type: Restroom Flooring Color: Pearl Dimension: (12" x 24")	2515	10%	2767	SF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
24	11			Sealed Concrete Flooring AS: SC-1 Manufacturer: Sherwin Williams Model #: Arm seal Tread plex (B90 Series) Color: SW 7060 Cityscape Paint Type: Water-Based Acrylic	677	10%	745	SF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
25
26				FLOOR TRANSITION
27	12			LVT-1 To LVP-1 Floor Transition	294	5%	308	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
28	13			PT-1 To LVP-1 Floor Transition	147	5%	155	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
29	14			SC-1 To LVP-1 Floor Transition	12	5%	13	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
30	15			SC-1 To LVT-1 Floor Transition	4	5%	4	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
31
32				WALL BASE
33	16			(4" H) Vinyl Base As: VB-1 Manufacturer: Tarkett Model#: Traditional Vinyl Base Color: Cement 121	311	5%	327	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
34	17			(6" H) Vinyl Base As: MVB-1 Manufacturer: Tarkett Model#: Reveal Color: Cement 121	3847	5%	4039	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
35	18			(6" x 12") Tile Base As: TB-1 Manufacturer: Crossville Model#: Fray Color: Pearl	1523	5%	1599	LF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
36				WALL TILE
37	19			Porcelain Wall Tile As: PT-2 Manufacturer: Specialty Tile Model #: Stone speak - Classic Type: Restroom Wall Tile Color: Statuarietto	2780	10%	3058	SF	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ -
38
39				SUBTOTAL														$ -
40
41
42											TOTAL LABOR COST		$ -	TOTAL MATERIAL COST	$ -
43				TOTAL AMOUNT														$ -
44				CONTIGENCIES (5%)									5%					$ -
45				OVERHEAD AND PROFIT (10%)									10%					$ -
46				TAX (8.5%)									8.50%					$ -
47				PERFORMANCE AND PAYMENT BONDS									1.5%					$ -
48				TOTAL BASEBID														$ -
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100