ESTIMATE - DEPUTY SHERIFFS REMODEL & EXPANSION.xlsx

	A	B	C	D	E	F	G	H	I	J
1
2	Estimate of Materials and Cost of Construction
3
4		Date:	2/10/2026						Summary	Amount
5		Project:	DEPUTY SHERIFFS REMODEL & EXPANSION 1780 MUIR ROAD MARTINEZ, CA 94553						Subtotal	$ 76,615
6									Profit/Overhead	$ 19,154
7									Total	$ 95,768
8
9	ITEM #	CSI SECT	DESCRIPTION	QTY.	WASTAGE	QTY WITH WASTAGE	UNIT	UNIT COST (LAB+MAT)	TOTAL ITEM COST	TRADE COST
10
11		DIV-01	GENERAL							$ -
12
13	1		Permits Documentation And Fees	1	0%	1	LS		$ -
14	2		Hazardous Waste Or Disposal Work	1	0%	1	LS		$ -
15	3		Owner Purchased, Contractor Installed Items	1	0%	1	LS		$ -
16	4		Contractors Use Of New And Existing Facilities	1	0%	1	LS		$ -
17	5		Correction Of Unsatisfactory Conditions	1	0%	1	LS		$ -
18	6		Restoration Of Unit Damaged During Installation	1	0%	1	LS		$ -
19	7		Replacement Of Units Which Cannot Be Restored	1	0%	1	LS		$ -
20	8		Maintaining Existing Construction In Weather High Conditions	1	0%	1	LS		$ -
21	9		Signage	1	0%	1	LS		$ -
22	10		Supervisory Personnel	1	0%	1	LS		$ -
23
24	11		Temporary Services	1	0%	1	LS		$ -
25	12		Water	1	0%	1	LS		$ -
26	13		Lighting And Power	1	0%	1	LS		$ -
27	14		Toilet Facilities	1	0%	1	LS		$ -
28	15		Material Storage	1	0%	1	LS		$ -
29
30	16		Contractor's Safety Program	1	0%	1	LS		$ -
31
32			WALLS ASSEMBLIES							$ 49,344
33
34			EXTERIOR WALLS
35	17		1/2" Gypsum Board	2,055	10%	2,261	SF	$ 2.9	$ 6,557
36	18		2 x 6 Wood Studs @16" O.C.	2,055	10%	2,261	SF	$ 2.6	$ 5,878
37	19		Batt Insulation	2,055	10%	2,261	SF	$ 2.3	$ 5,200
38	20		1/2" Exterior Grade Plywood Sheathing	2,055	10%	2,261	SF	$ 2.7	$ 6,104
39	21		2 Layers of Grade "D" Building Paper	2,055	10%	2,261	SF	$ 1.9	$ 4,296
40	22		Self Adhered WP membrane	2,055	10%	2,261	SF	$ 2.0	$ 4,522
41	23		2 x 6 Bot. Plate	171	10%	188	LF	$ 4.0	$ 754
42	24		2 x 6 Top Plate	343	10%	377	LF	$ 4.0	$ 1,507
43	25		Acoustical Sealant	343	10%	377	LF	$ 3.5	$ 1,319
44
45			INTERIOR WALLS
46	26		1/2" Gypsum Board	661	10%	727	SF	$ 2.9	$ 2,108
47	27		2 x 4 Wood Studs @16" O.C.	330	10%	363	SF	$ 2.4	$ 872
48	28		Batt Insulation	330	10%	363	SF	$ 2.2	$ 800
49	29		2 x 4 Bot. Plate	28	10%	30	LF	$ 3.5	$ 106
50	30		2 x 4 Top Plate	55	10%	61	LF	$ 3.5	$ 212
51	31		Acoustical Sealant	110	10%	121	LF	$ 3.5	$ 424
52
53			INTERIOR WALL - 1 HR Rated
54	32		5/8" Gypsum Board Type "X"	757	10%	833	SF	$ 2.9	$ 2,415
55	33		Resilient Furring Channels @16" O.C.	379	10%	416	SF	$ 2.7	$ 1,124
56	34		2 x 6 Wood Studs @16" O.C.	379	10%	416	SF	$ 2.6	$ 1,083
57	35		Batt Insulation	379	10%	416	SF	$ 2.2	$ 916
58	36		2 x 6 Bot. Plate	28	10%	30	LF	$ 4.0	$ 122
59	37		2 x 6 Top Plate	55	10%	61	LF	$ 4.0	$ 244
60	38		Acoustical Sealant	111	10%	122	LF	$ 3.5	$ 427
61
62			INTERIOR WALL - 2 HR Rated
63	39		5/8" Gypsum Board Type "X"	351	10%	386	SF	$ 2.9	$ 1,119
64	40		2 x 6 Wood Studs @16" O.C.	175	10%	193	SF	$ 2.6	$ 502
65	41		Batt Insulation	175	10%	193	SF	$ 2.2	$ 424
66	42		2 x 6 Bot. Plate	13	10%	14	LF	$ 4.0	$ 56
67	43		2 x 6 Top Plate	13	10%	14	LF	$ 4.0	$ 56
68	44		Acoustical Sealant	51	10%	56	LF	$ 3.5	$ 198
69
70		DIV.09	FINISHES							$ 27,270
71
72			CEILING
73	45		2' x 4' Acoustical Ceiling Tiles	864	10%	951	SF	$ 6.4	$ 6,084
74	46		Resilient Channels @16" O.C.	864	10%	951	SF	$ 2.6	$ 2,471
75
76	47		5/8" Gypsum Board Ceiling	1,902	10%	2,092	SF	$ 3.1	$ 6,486
77	48		2 x 4 Wooden Strips @16" O.C.	1,902	10%	2,092	SF	$ 2.5	$ 5,231
78
79	49		Batt Insulation	2,766	10%	3,043	SF	$ 2.3	$ 6,998
80
81	SUB TOTAL								$ 76,615	$ 76,615
82	INSURANCE							5%	$ 3,831	$ 3,831
83	OVERHEAD AND PROFIT							20%	$ 15,323	$ 15,323
84	TOTAL BASE BID								$ 95,768	$ 95,768
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100