Labor Cost by Plan

1 SubName Plan Holly Maple

Note Stories 1 2
Note Elevation A B C A B C D
Living SqFt 1381 1381 1381 1495 1495 1495 1495
January 9, 2018 Frame SqFt 1759 1759 1759 1899 1899 1899 1899
Slab SqFt 1772 1772 1772 1899 1899 1899 1899
Shingle Sqrs 31 31 31 34 34 34 34
Sheetrock BdFt 6960 6960 6960 7312 7312 7312 7312
LF Stairs
Porch SqFt
Acme Brick SqFt 980 1114 1063 1078 1259 1272 1133
Standard Stone Name Stone SqFt
COST
CODE DESCRIPTION INPUT BY LABOR COST FOR PLAN Holly LABOR COST FOR PLAN Maple
105 Lot Scrape Flat Rate 50.00 50.00 50.00 50.00 50.00 50.00 50.00
130 Knock Down Flat Rate 75.00 75.00 75.00 75.00 75.00 75.00 75.00
Grading

170 Rough Grade Flat Rate 100.00 100.00 100.00 100.00 100.00 100.00 100.00
445 Cut Flatwork Flat Rate 160.00 160.00 160.00 160.00 160.00 160.00 160.00
730 Final Grade Flat Rate 125.00 125.00 125.00 125.00 125.00 125.00 125.00

120 Formset Slab SqFt 265.80 265.80 265.80 284.85 284.85 284.85 284.85
Foundation /

122 Float Forms Slab SqFt 88.60 88.60 88.60 94.95 94.95 94.95 94.95
Flatwork

140 Makeup * Slab SqFt 797.40 797.40 797.40 854.55 854.55 854.55 854.55
150 Pour Slab Slab SqFt 389.84 389.84 389.84 417.78 417.78 417.78 417.78
152 Form Strip Slab SqFt 53.16 53.16 53.16 56.97 56.97 56.97 56.97

Total Frame Labor & Retention Frame SqFt 2,550.55 2,550.55 2,550.55 2,753.55 2,753.55 2,753.55 2,753.55
190 Frame Labor Frame SqFt 2,374.65 2,374.65 2,374.65
Frame / Cornice / Roofing

190.1 Frame Labor Frame SqFt 2,563.65 2,563.65 2,563.65 2,563.65

192 Frame Retention Frame SqFt 175.90 175.90 175.90 189.90 189.90 189.90 189.90
822 Screw Subfloor Plan Bid
240 Cornice - 1 story Frame SqFt 1,037.81 1,037.81 1,037.81
240.1 Cornice - 2 story Frame SqFt 1,291.32 1,291.32 1,291.32 1,291.32
245 Gyp Labor Frame SqFt 105.54 105.54 105.54 113.94 113.94 113.94 113.94
250 Deck Labor Frame SqFt 193.49 193.49 193.49 208.89 208.89 208.89 208.89
260 Shingle Labor - 1 story Shingle Sqrs 589.00 589.00 589.00
260.1 Shingle Labor - 2 story Shingle Sqrs 680.00 680.00 680.00 680.00

Sheetrock
S/R

404 Sheetrock Labor

BDFT 1,879.20 1,879.20 1,879.20 1,974.24 1,974.24 1,974.24 1,974.24

550 Interior Trim Labor Living SqFt 414.30 414.30 414.30 448.50 448.50 448.50 448.50
551 Vinyl Prep - 2 story Flat Rate 30.00 30.00 30.00 30.00
552 Cabinet Labor Living SqFt 138.10 138.10 138.10 149.50 149.50 149.50 149.50
Trim

558 Stair Labor (UPGRADE) LF Stairs 0.00 0.00 0.00 0.00 0.00 0.00 0.00
560 Mantel Labor Flat Rate 45.00 45.00 45.00 45.00 45.00 45.00 45.00
562 Hardware Labor Flat Rate 52.50 52.50 52.50 52.50 52.50 52.50 52.50

155 Rough Clean - Slab Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
370 Rough Clean - Frame Living SqFt 165.72 165.72 165.72 179.40 179.40 179.40 179.40
Exterior Cleans

435 Rough Clean - Brick Living SqFt 96.67 96.67 96.67 104.65 104.65 104.65 104.65
440 Rough Clean - S/R Living SqFt 55.24 55.24 55.24 59.80 59.80 59.80 59.80
575 Rough Clean - Trim Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
708 Rough Clean - Box Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
850 Rough Clean - Final Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
Total 483.35 483.35 483.35 523.25 523.25 523.25 523.25

705 CLEAN - I/S Windows Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
706 CLEAN - O/S Windows Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
Interior Cleans

755 CLEAN - Pre Carpet Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
827 CLEAN - Post Carpet Living SqFt 41.43 41.43 41.43 44.85 44.85 44.85 44.85
855 CLEAN - 1st Walk Living SqFt 27.62 27.62 27.62 29.90 29.90 29.90 29.90
860 CLEAN - 2nd Walk Living SqFt 27.62 27.62 27.62 29.90 29.90 29.90 29.90
Total 220.96 220.96 220.96 239.20 239.20 239.20 239.20

360 PAINT 1 - Prime #1 Living SqFt 193.34 193.34 193.34 209.30 209.30 209.30 209.30
510 PAINT 3 - Texture Living SqFt 207.15 207.15 207.15 224.25 224.25 224.25 224.25
520 PAINT 4 - Wall out Living SqFt 897.65 897.65 897.65 971.75 971.75 971.75 971.75
525 PAINT 5 - Garage Flat Rate 50.00 50.00 50.00 50.00 50.00 50.00 50.00
760 PAINT 6 - Pre Carpet Living SqFt 138.10 138.10 138.10 149.50 149.50 149.50 149.50
761 PAINT STAIRS (UPGRADE) LF Stairs
Paint

765 PAINT 7 - Final Exterior Living SqFt 234.77 234.77 234.77 254.15 254.15 254.15 254.15
828 PAINT 8 - Post Carpet Living SqFt 82.86 82.86 82.86 89.70 89.70 89.70 89.70
842 PAINT 9 - Front Door Flat Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
845 PAINT 10 - Final Living SqFt 207.15 207.15 207.15 224.25 224.25 224.25 224.25
Rate Total 1,961.02 1,961.02 1,961.02 2,122.90 2,122.90 2,122.90 2,122.90
Fixed Costs 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Combined Total 2,011.02 2,011.02 2,011.02 2,172.90 2,172.90 2,172.90 2,172.90

450 Curb / Street Cut Flat Rate 150.00 150.00 150.00 150.00 150.00 150.00 150.00
100.00 100.00 100.00 100.00 100.00 100.00 100.00
Misc. Exterior

455 Curb Haul Off Flat Rate

735 Landscape Subd. Avg. 800.00 800.00 800.00 800.00 800.00 800.00 800.00
737 Rake Back Yard Flat Rate 20.00 20.00 20.00 20.00 20.00 20.00 20.00
740 Fence Subd. Avg. 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00
857 Power Wash F/W Flat Rate 30.00 30.00 30.00 30.00 30.00 30.00 30.00

415 Brick Labor - sq ft Jumbo Sq. Ft. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Brick

415.1 Brick Labor - sq ft King Sq. Ft. 1,754.20 1,994.06 1,902.77 1,929.62 2,253.61 2,276.88 2,028.07
422 Brick Porch Labor Porch SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stone

417 Stone Labor Stone SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00
411 Stone Quantity Tons 0/2 0/2 0/2 0/2 0/2 0/2 0/2

01/09/2018 21:54:32 page 1 of 7 file:///conversion/tmp/scratch/376222072.xls

 Labor Cost by Plan
2 Villas At Brentwood Plan 1250 Redwood Birch
Stories 2 1 1
Elevation A B C A B A B C D
Living SqFt 1343 1343 1343
January 9, 2018 Frame SqFt 1729 1729 1729
Slab SqFt 1729 1729 1729
Shingle Sqrs 29 29 29
Sheetrock BdFt 6736 6736 6736
LF Stairs
Porch SqFt
Standard Brick Name Brick SqFt 428 485 577 442 365 369 468 0 486
Standard Stone Name Stone SqFt
COST
CODE DESCRIPTION INPUT BY LABOR COST FOR PLAN 1250 LABOR COST FOR PLAN Redwood LABOR COST FOR PLAN Birch
105 Lot Scrape Flat Rate 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
130 Knock Down Flat Rate 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
Grading

170 Rough Grade Flat Rate 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00
445 Cut Flatwork Flat Rate 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
730 Final Grade Flat Rate 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00 125.00

120 Formset Slab SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Foundation /

122 Float Forms Slab SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Flatwork

140 Makeup * Slab SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
150 Pour Slab Slab SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
152 Form Strip Slab SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total Frame Labor & Retention Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
190 Frame Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00
Frame / Cornice / Roofing

190.1 Frame Labor Frame SqFt 0.00 0.00 0.00

192 Frame Retention Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
822 Screw Subfloor Plan Bid
240 Cornice - 1 story Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00
240.1 Cornice - 2 story Frame SqFt 0.00 0.00 0.00
245 Gyp Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
250 Deck Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
260 Shingle Labor - 1 story Shingle Sqrs 0.00 0.00 0.00 0.00 0.00 0.00
260.1 Shingle Labor - 2 story Shingle Sqrs 0.00 0.00 0.00

Sheetrock
S/R

404 Sheetrock Labor

BDFT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

550 Interior Trim Labor Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
551 Vinyl Prep - 2 story Flat Rate 30.00 30.00 30.00
552 Cabinet Labor Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trim

558 Stair Labor (UPGRADE) LF Stairs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
560 Mantel Labor Flat Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
562 Hardware Labor Flat Rate 52.50 52.50 52.50 52.50 52.50 52.50 52.50 52.50 52.50

155 Rough Clean - Slab Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
370 Rough Clean - Frame Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Exterior Cleans

435 Rough Clean - Brick Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
440 Rough Clean - S/R Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
575 Rough Clean - Trim Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
708 Rough Clean - Box Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
850 Rough Clean - Final Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total - - - - - - - - -

705 CLEAN - I/S Windows Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
706 CLEAN - O/S Windows Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interior Cleans

755 CLEAN - Pre Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
827 CLEAN - Post Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
855 CLEAN - 1st Walk Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
860 CLEAN - 2nd Walk Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total - - - - - - - - -

360 PAINT 1 - Prime #1 Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
510 PAINT 3 - Texture Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
520 PAINT 4 - Wall out Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
525 PAINT 5 - Garage Flat Rate 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
760 PAINT 6 - Pre Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
761 PAINT STAIRS (UPGRADE) LF Stairs
Paint

765 PAINT 7 - Final Exterior Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
828 PAINT 8 - Post Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
842 PAINT 9 - Front Door Flat Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
845 PAINT 10 - Final Living SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rate Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Costs 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00
Combined Total 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00 50.00

450 Curb / Street Cut Flat Rate N/A N/A N/A N/A N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A N/A N/A N/A N/A
Misc. Exterior

455 Curb Haul Off Flat Rate

735 Landscape Subd. Avg. 800.00 800.00 800.00 800.00 800.00 800.00 800.00 800.00 800.00
737 Rake Back Yard Flat Rate 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00 20.00
740 Fence Subd. Avg. 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00
857 Power Wash F/W Flat Rate 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00

415 Brick Labor - sq ft Jumbo Sq. Ft. 637.72 722.65 859.73 658.58 543.85 549.81 697.32 0.00 724.14
Brick

415.1 Brick Labor - sq ft King Sq. Ft. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
422 Brick Porch Labor Porch SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stone

417 Stone Labor Stone SqFt 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
411 Stone Quantity Tons 0/2 0/2 0/2 0/2 0/2 0/2 0/2 0/2 0/2

01/09/2018 21:54:32 page 2 of 7 file:///conversion/tmp/scratch/376222072.xls

Sheet
Subdivision Sheets
Labor Rate Sheet
Labor Rate Sheet

Labor Rate Sheet

New Sub Template
Instruciton - Notes
Hide the unneeded elevations, deleting will cause the formulas to error.
Column "E" is the template column fof adding new subdivisions to the labor rate sheet.
Updating data in the "General Rate" column will update all the subdivisions that do not have a "special rate".
"Special Rates" are shown in bold and highlighted in green.
The system will automatically do this when a rate is changed from the "general rate"
Copy this sheet to create a new subdivision sheet.
 Labor Rates by Subdivision
Sub # 1 2 3 4 5

COST General Villas @ Rosslyn

CODE DESCRIPTION INPUT BY Pay Rate Garden Park Brentwood Landing Bayou Oaks Crestmont
105 Lot Scrape Flat Rate $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
130 Knock down Sand Flat Rate $75.00 $75.00 $75.00 $75.00 $75.00 $75.00

Grading
170 Rough Grade Flat Rate $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
445 Cut Flatwork Flat Rate $50.00 $160.00 $50.00 $50.00 $50.00 $50.00
730 Final Grade Flat Rate $125.00 $125.00 $125.00 $125.00 $125.00 $125.00

120 Formset Slab SF $0.15 $0.15 $0.15 $0.15 $0.15 $0.15

Foundation / Flatwork
122 Float Forms Slab SF $0.05 $0.05 $0.05 $0.05 $0.05 $0.05
140 Makeup * Slab SF $0.45 $0.45 $0.45 $0.45 $0.45 $0.45
150 Pour Slab Slab SF $0.22 $0.22 $0.22 $0.22 $0.22 $0.22
152 Form Strip Slab SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
465 Flatwork Labor $631.00 $500.00 0.40 0.40

Total Frame Labor & Retention 2 st. Frame SF $1.45 $1.45 $1.45 $1.45 $1.45 $1.45
190 Frame Labor - 1 Story Frame SF $1.35 $1.35 $1.35 $1.35 $1.35 $1.35

Frame / Cornice / Roofing

190.1 Frame Labor - 2 Story Frame SF $1.35 $1.35 $1.35 $1.35 $1.35 $1.35
192 Frame Retention Frame SF $0.10 $0.10 $0.10 $0.10 $0.10 $0.10
196 Windshear Labor Frame SF $0.26 $0.26 $0.26 $0.26
240 Cornice - 1 story Frame SF $0.61 $0.59 $0.60 $0.61 $0.61 $0.61
240.1 Cornice - 2 story Frame SF $0.70 $0.68 $0.68 $0.70 $0.70 $0.70
245 Gyp Labor Frame SF $0.06 $0.06 $0.06 $0.06 $0.06 $0.06
250 Deck Labor Frame SF $0.11 $0.11 $0.11 $0.11 $0.11 $0.11
260 Shingle Labor - 1 story Shgl SQR $19.00 $19.00 $19.00 $19.00 $19.00 $19.00
260.1 Shingle Labor - 2 story Shgl SQR $20.00 $20.00 $20.00 $20.00 $20.00 $20.00

S/R
404 Sheetrock Labor S/R BDFT $0.270 $0.270 $0.270 $0.270 $0.270 $0.270

550 Interior Trim Labor Living SF $0.30 $0.30 $0.30 $0.30 $0.30 $0.30
551 Vinyl Prep - 2 story Flat Rate $30.00 $30.00 $30.00 $30.00 $30.00 $30.00
552 Cabinet Labor Living SF $0.10 $0.10 $0.10 $0.10 $0.10 $0.10

Trim
558 Stair Labor (UPGRADE) LF Stairs $7.00 $7.00 $0.00 $7.00 $7.00 $7.00
560 Mantel Labor Flat Rate $45.00 $45.00 $0.00 $45.00 $45.00 $45.00
562 Hardware Labor Flat Rate $52.50 $52.50 $52.50 $52.50 $52.50 $52.50

155 Rough Clean - Slab Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
370 Rough Clean - Frame Living SF $0.12 $0.12 $0.12 $0.12 $0.12 $0.12
Exterior Cleans

435 Rough Clean - Brick Living SF $0.07 $0.07 $0.07 $0.07 $0.07 $0.07
440 Rough Clean - S/R Living SF $0.04 $0.04 $0.04 $0.04 $0.04 $0.04
575 Rough Clean - Trim Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
708 Rough Clean - Box Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
850 Rough Clean - Final Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
Total $0.35 $0.35 $0.35 $0.35 $0.35 $0.35

705 CLEAN - I/S Windows Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
Interior Cleans

706 CLEAN - O/S Windows Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
755 CLEAN - Pre Carpet Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
827 CLEAN - Post Carpet Living SF $0.03 $0.03 $0.03 $0.03 $0.03 $0.03
855 CLEAN - 1st Walk Living SF $0.02 $0.02 $0.02 $0.02 $0.02 $0.02
860 CLEAN - 2nd Walk Living SF $0.02 $0.02 $0.02 $0.02 $0.02 $0.02
Total $0.16 $0.16 $0.16 $0.16 $0.16 $0.16

360 PAINT 1 - Prime #1 Living SF $0.14 $0.14 $0.14 $0.14 $0.14 $0.14
510 PAINT 3 - Texture Living SF $0.15 $0.15 $0.15 $0.15 $0.15 $0.15
520 PAINT 4 - Wall out Living SF $0.60 $0.65 $0.65 $0.60 $0.65 $0.65
525 PAINT 5 - Garage Flat Rate $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
760 PAINT 6 - Pre Carpet Living SF $0.10 $0.10 $0.10 $0.10 $0.10 $0.10
Paint

761 PAINT STAIRS (UPGRADE) LF Stairs $5.50 $5.50 $5.50 $5.50 $5.50 $5.50
765 PAINT 7 - Final Exterior Living SF $0.17 $0.17 $0.17 $0.17 $0.17 $0.17
828 PAINT 8 - Post Carpet Living SF $0.06 $0.06 $0.06 $0.06 $0.06 $0.06
842 PAINT 9 - Front Door Flat Rate $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
845 PAINT 10 - Final Living SF $0.10 $0.15 $0.15 $0.10 $0.15 $0.25
Rate w/ Fixed Costs 1.32 1.42 1.42 1.32 1.42 1.52

450 Curb / Street Cut Flat Rate N/A $150.00 N/A N/A N/A N/A
Misc. Exterior

455 Curb Haul Off Flat Rate N/A $100.00 N/A N/A N/A N/A
735 Landscape Subd. Avg. $900.00 $800.00 $800.00 $900.00 $900.00 $900.00
737 Rake Back Yard Flat Rate $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
740 Fence $8.25 per ft Subd. Avg. $1,480.00 $1,480.00 $1,480.00 $1,480.00 $1,480.00 $1,480.00
857 Power Wash F/W Flat Rate $30.00 $30.00 $30.00 $30.00 $30.00 $30.00

415 Brick Labor - sq ft Jumbo Sq. Ft. $1.49 $1.49 $1.49 $1.49 $1.49 $1.49
Brick

415.1 Brick Labor - sq ft King Sq. Ft. $1.79 $1.79 $1.79 $1.79 $1.79 $1.79
422 Brick Porch Labor $2.50 $2.50 $0.00 $2.50 $2.50 $2.50
Stone

417 Stone Labor Stone SqFt $5.00 $5.00 $5.00 $5.00 $5.00 $5.00

01/09/2018 21:54:32 page 5 of 7 file:///conversion/tmp/scratch/376222072.xls

 Subdivision Labor Vendors
COST
CODE DESCRIPTION Vendor Name Vendor Number

105 Lot Scrape

125 Foundation Sand Subdivision

130 Knock Down Name:
162 Sewer Sand

165 Fill Dirt Rough Grade

170 Rough Grade

445 Cut Flatwork

470 Flatwork Labor

475 Flatwork Sand

725 Final Grade Sand

730 Final Grade

120 Formset

122 Float Forms Construction

140 Makeup * Manager:
142 Concrete Pump

150 Pour Slab

152 Form Strip Date:

190 Frame Labor

192 Frame Retention Project

240 Cornice Manager:
245 Gyp Labor

250 Deck Labor Date:

260 Shingle Labor -

822 Screw Subfloor 2-story

404 Sheetrock Labor

352 Tub Skirt County Only

550 Interior Trim Labor

551 Vinyl Prep Received by
552 Cabinet Labor Purchasing:
558 Stair Labor (UPGRADE)

560 Mantel Labor Date:

562 Hardware Labor

155 Rough Clean - Slab

370 Rough Clean - Frame

435 Rough Clean - Brick
440 Rough Clean - S/R

575 Rough Clean - Trim

708 Rough Clean - Box

850 Rough Clean - Final

705 CLEAN - I/S Windows

706 CLEAN - O/S Windows

755 CLEAN - Pre Carpet

827 CLEAN - Post Carpet

855 CLEAN - 1st Walk

860 CLEAN - 2nd Walk

360 PAINT 1 - Prime #1

407 PAINT 2 - Prime #2

510 PAINT 3 - Texture

520 PAINT 4 - Wall out

525 PAINT 5 - Garage
760 PAINT 6 - Pre Carpet

761 PAINT STAIRS (UPGRADE)

765 PAINT 7 - Final Exterior

828 PAINT 8 - Post Carpet

842 PAINT 9 - Front Door

845 PAINT 10 - Final

425 Mortar Sand

450 Curb / Street Cut

455 Curb Haul Off

735 Landscape
737 Rake Back Yard

740 Fence
857 Power Wash F/W

415 Brick Labor - 1 Story

416 Brick Retention

422 Brick Porch Labor

417 Stone Labor

01/09/2018 21:54:32 page 6 of 7 file:///conversion/tmp/scratch/376222072.xls

 Labor Cost by Plan
## Name Plan Plan Number
Series Stories 1
City/County Elevation A B C D E
Living SqFt
January 9, 2018 Frame SqFt
Slab SqFt
Shingle Sqrs
Sheetrock BdFt
LF Stairs
Porch SqFt
Standard Brick Name Brick SqFt
Standard Stone Name Stone SqFt
COST
CODE DESCRIPTION INPUT BY LABOR COST FOR PLAN Plan Number
105 Lot Scrape Flat Rate 50.00 50.00 50.00 50.00 50.00
130 Knock Down Flat Rate 75.00 75.00 75.00 75.00 75.00
Grading

170 Rough Grade Flat Rate 100.00 100.00 100.00 100.00 100.00
445 Cut Flatwork Flat Rate 50.00 50.00 50.00 50.00 50.00
730 Final Grade Flat Rate 125.00 125.00 125.00 125.00 125.00

120 Formset Slab SqFt 0.00 0.00 0.00 0.00 0.00

Foundation /

122 Float Forms Slab SqFt 0.00 0.00 0.00 0.00 0.00
Flatwork

140 Makeup * Slab SqFt 0.00 0.00 0.00 0.00 0.00

150 Pour Slab Slab SqFt 0.00 0.00 0.00 0.00 0.00
152 Form Strip Slab SqFt 0.00 0.00 0.00 0.00 0.00

Total Frame Labor & Retention Frame SqFt 0.00 0.00 0.00 0.00 0.00
190 Frame Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00
Frame / Cornice / Roofing

190.1 Frame Labor Frame SqFt

192 Frame Retention Frame SqFt 0.00 0.00 0.00 0.00 0.00
822 Screw Subfloor Plan Bid
240 Cornice - 1 story Frame SqFt 0.00 0.00 0.00 0.00 0.00
240.1 Cornice - 2 story Frame SqFt
245 Gyp Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00
250 Deck Labor Frame SqFt 0.00 0.00 0.00 0.00 0.00
260 Shingle Labor - 1 story Shingle Sqrs 0.00 0.00 0.00 0.00 0.00
260.1 Shingle Labor - 2 story Shingle Sqrs

Sheetrock
S/R

404 Sheetrock Labor

BDFT 0.00 0.00 0.00 0.00 0.00

550 Interior Trim Labor Living SqFt 0.00 0.00 0.00 0.00 0.00
551 Vinyl Prep - 2 story Flat Rate
552 Cabinet Labor Living SqFt 0.00 0.00 0.00 0.00 0.00
Trim

558 Stair Labor (UPGRADE) LF Stairs 0.00 0.00 0.00 0.00 0.00
560 Mantel Labor Flat Rate 45.00 45.00 45.00 45.00 45.00
562 Hardware Labor Flat Rate 52.50 52.50 52.50 52.50 52.50

155 Rough Clean - Slab Living SqFt 0.00 0.00 0.00 0.00 0.00
370 Rough Clean - Frame Living SqFt 0.00 0.00 0.00 0.00 0.00
Exterior Cleans

435 Rough Clean - Brick Living SqFt 0.00 0.00 0.00 0.00 0.00
440 Rough Clean - S/R Living SqFt 0.00 0.00 0.00 0.00 0.00
575 Rough Clean - Trim Living SqFt 0.00 0.00 0.00 0.00 0.00
708 Rough Clean - Box Living SqFt 0.00 0.00 0.00 0.00 0.00
850 Rough Clean - Final Living SqFt 0.00 0.00 0.00 0.00 0.00
Total - - - - -

705 CLEAN - I/S Windows Living SqFt 0.00 0.00 0.00 0.00 0.00
706 CLEAN - O/S Windows Living SqFt 0.00 0.00 0.00 0.00 0.00
Interior Cleans

755 CLEAN - Pre Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00
827 CLEAN - Post Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00
855 CLEAN - 1st Walk Living SqFt 0.00 0.00 0.00 0.00 0.00
860 CLEAN - 2nd Walk Living SqFt 0.00 0.00 0.00 0.00 0.00
Total - - - - -

360 PAINT 1 - Prime #1 Living SqFt 0.00 0.00 0.00 0.00 0.00
510 PAINT 3 - Texture Living SqFt 0.00 0.00 0.00 0.00 0.00
520 PAINT 4 - Wall out Living SqFt 0.00 0.00 0.00 0.00 0.00
525 PAINT 5 - Garage Flat Rate 50.00 50.00 50.00 50.00 50.00
760 PAINT 6 - Pre Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00
761 PAINT STAIRS (UPGRADE) LF Stairs
Paint

765 PAINT 7 - Final Exterior Living SqFt 0.00 0.00 0.00 0.00 0.00
828 PAINT 8 - Post Carpet Living SqFt 0.00 0.00 0.00 0.00 0.00
842 PAINT 9 - Front Door Flat Rate 0.00 0.00 0.00 0.00 0.00
845 PAINT 10 - Final Living SqFt 0.00 0.00 0.00 0.00 0.00
Rate Total 0.00 0.00 0.00 0.00 0.00
Fixed Costs 50.00 50.00 50.00 50.00 50.00
Combined Total 50.00 50.00 50.00 50.00 50.00

450 Curb / Street Cut Flat Rate N/A N/A N/A N/A N/A
N/A N/A N/A N/A N/A
Misc. Exterior

455 Curb Haul Off Flat Rate

735 Landscape Subd. Avg. 900.00 900.00 900.00 900.00 900.00
737 Rake Back Yard Flat Rate 20.00 20.00 20.00 20.00 20.00
740 Fence Subd. Avg. 1,480.00 1,480.00 1,480.00 1,480.00 1,480.00
857 Power Wash F/W Flat Rate 30.00 30.00 30.00 30.00 30.00

415 Brick Labor - sq ft Jumbo Sq. Ft. 0.00 0.00 0.00 0.00 0.00
Brick

415.1 Brick Labor - sq ft King Sq. Ft.

422 Brick Porch Labor Porch SqFt 0.00 0.00 0.00 0.00 0.00
Stone

417 Stone Labor Stone SqFt 0.00 0.00 0.00 0.00 0.00
411 Stone Quantity Tons 0/2 0/2 0/2 0/2 0/2

01/09/2018 21:54:33 page 7 of 7 file:///conversion/tmp/scratch/376222072.xls