Painting Takeoff Sample.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
2	DETAILED BREAKDOWN OF ITEMS
3		Project Name		ABC
4		Project Address		XYZ
5		Scope:		PAINT

6	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)	TRADE TOTAL
7			000001	DIVISION 01-GENERAL REQUIREMENTS
8	1			Permits	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -	$ 145,000.00
9	2			Supervision and Coordination	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
10	3			Submittals and Shop drawings	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
11	4			Final Cleaning	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
12	5			Mobilization Costs	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
13	6			Temporary Control & Facilities	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
14	7			Scaffolding	1	0%	1	LS	0.000	0.0	$ -	$ -	$ -	$ -	$ -	$ -
15				NOTE: We Have Took The 5% Of Base Bid Amount For General Requirments.
16				SUBTOTAL													$ 145,000
17
18			000009	DIVISION 09- FINISHES
19				WALL PAINT
20	8			Paint on Wall	317136	10%	348850	SF	0.033	11512.0	$ 58.00	$ 1.9	$ 667,698.1	$ 2.9	$ 1,011,663.8	$ 4.8	$ 1,679,362
21
22				CEILING PAINT
23	9			Paint on Gypsum Board Ceiling	77649	10%	85414	SF	0.033	2818.7	$ 58.00	$ 1.9	$ 163,482.2	$ 2.9	$ 247,700.3	$ 4.8	$ 411,183
24	10			Paint on Exposed Structure	29003	10%	31903	SF	0.033	1052.8	$ 58.00	$ 1.9	$ 61,062.9	$ 2.9	$ 92,519.6	$ 4.8	$ 153,582
25
26				DOOR PAINT
27	11			Paint on Single Leaf Door W/ Frame	515	0%	515	EA	1.100	566.5	$ 58.00	$ 63.8	$ 32,857.0	$ 35.2	$ 18,128.0	$ 99.0	$ 50,985
28	12			Paint on Double Leaf Door W/ Frame	249	0%	249	EA	2.184	543.8	$ 58.00	$ 126.7	$ 31,541.3	$ 60.4	$ 15,039.6	$ 187.1	$ 46,581
29	12			Paint on Single Leaf Sliding Door W/ Frame	160	0%	160	EA	1.100	176.0	$ 58.00	$ 63.8	$ 10,208.0	$ 35.2	$ 5,632.0	$ 99.0	$ 15,840
30	13			Paint on Double Leaf Sliding Door W/ Frame	46	0%	46	EA	2.184	100.5	$ 58.00	$ 126.7	$ 5,826.9	$ 60.4	$ 2,778.4	$ 187.1	$ 8,605
31
32				TRIM PAINT
33	14			Paint on Door Trim	34658	5%	36391	LF	0.022	800.6	$ 58.00	$ 1.3	$ 46,434.8	$ 1.7	$ 62,592.3	$ 3.0	$ 109,027
34
35				EXTERIOR PAINT
36	15			Paint on Exterior	66393	10%	73032	SF	0.033	2410.1	$ 58.00	$ 1.9	$ 139,783.8	$ 2.9	$ 211,793.7	$ 4.8	$ 351,577
37	16			Paint on Exterior Balcony Soffit	8266	10%	9093	SF	0.033	300.1	$ 58.00	$ 1.9	$ 17,403.2	$ 2.9	$ 26,368.5	$ 4.8	$ 43,772
38
39				MISCELLANEOUS PAINT
40	17			Paint on Concrete Column	1325	10%	1458	SF	0.033	48.1	$ 58.00	$ 1.9	$ 2,789.7	$ 2.9	$ 4,226.8	$ 4.8	$ 7,016
41	18			Paint on (3'-6" H) Balcony Railing	1314	5%	1380	LF	0.067	92.4	$ 58.00	$ 3.9	$ 5,361.5	$ 2.7	$ 3,725.2	$ 6.6	$ 9,087
42	19			Paint on (3'-6" H) Stair Guardrail	662	5%	695	LF	0.067	46.6	$ 58.00	$ 3.9	$ 2,701.2	$ 2.7	$ 1,876.8	$ 6.6	$ 4,578
43	19			Paint on Stair Handrail	466	5%	489	LF	0.035	17.1	$ 58.00	$ 2.0	$ 993.3	$ 1.5	$ 734.0	$ 3.5	$ 1,727
44	20			Paint on (4" W) Parking Stripping	815	5%	856	LF	0.048	41.1	$ 58.00	$ 2.8	$ 2,382.4	$ 2.4	$ 2,053.8	$ 5.2	$ 4,436
45
46				SUBTOTAL													$ 2,897,359
47
48								TOTAL LABOR HOURS		20526	TOTAL LABOR COST		$ 1,190,526	TOTAL MATERIAL COST	$ 1,706,833
49				TOTAL AMOUNT													$ 3,042,359
50				CONTIGENCIES (5%)								5%					$ 152,118
51				OVERHEAD& ROFIT (15%)								15%					$ 456,354
52				TAX (12%)								12.00%					$ 204,820
53				PERFORMANCE AND PAYMENT BONDS								1.5%					$ 45,635
54				TOTAL BASEBID													$ 3,901,286
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
101