Estimate - Renovation, Addition, Upgradation.xlsx

	A	B	C	D	E	F	G	H	I	J
2								CLIENT'S INFORMATION:
3	PROJECT ID:							CONTACT:
4								E-MAIL ADDRESS:
5	SCOPE:		Renovation					PHONE NUMBER:
6								Date:
7	ITEM #	DWG. #	DESCRIPTION	QUANTITY	UNIT	MATERIAL	LABOR	UNIT COST	TOTAL COST	TRADE COST
8			GENERAL REQUIREMENTS
9	1		Supervision	1	LS			$0	$0
10	2		Permits	1	LS			$0	$0
11	3		Final Clean-up	1	LS			$0	$0
12	4		Mobilization Costs	1	LS			$0	$0
13	5		Project Overheads	1	LS			$0	$0
14	6		Bonds	1	LS			$0	$0
15	7		Temporary Control & Facilities	1	LS			$0	$0
16	8		Excavation	20	CY		$35	$35	$700
17	9		Scaffolding	1800	SF		$2	$2	$3,600
18			Subtotal (General Requirements)							$4,300
19
20			DIVISION 02- SITE WORK/ EXISTING CONDITIONS
21		Sheet # 1C	Site Work
22	10		Concrete Pavement	423	SF	$8	$5	$13	$5,499
23	11		Fiber Rolls (Straw Wattles)	73	LF	$1.1	$0.9	$2	$146
24	12		Landscaping	2266	SF	$1.2	$0.8	$2	$4,532
25	13		(12" Wide) Concrete Stair Step (Assumed, Detail Not Given)	53	LF	$25	$15	$40	$2,120
26			Demolition Work
27	14		Remove Window	10	EA		$150	$150	$1,500
28	15		Remove Double Leaf Door W/ Side Lite	1	EA		$120	$120	$120
29	16		Remove Single Leaf Door	5	EA		$100	$100	$500
30	17		Remove Wall	88	LF		$6	$6	$528
31	18		Remove Closet Door	2	EA		$100	$100	$200
32	19		Remove Floor Finishes (Patch & Repair AS Required)	1312	SF		$3	$3	$3,936
33			Subtotal (Site Work/ Existing Conditions)							$19,081
34
35			DIVISION 03- CONCRETE
36		Sheet # 5	Foundation Work
37	20		(1'-2" x 1'-0") Concrete Footing W/ Reinforcement	5.617	CY	$450	$200	$650	$3,651
38	21		(1'-0" x 1'-4") Concrete Footing W/ Reinforcement	0.296	CY	$450	$200	$650	$193
39	22		(1'-4" x 2'-8") Concrete Footing W/ Reinforcement	2.107	CY	$450	$200	$650	$1,369
40	23		(1'-6" x 2'-8") Concrete Footing W/ Reinforcement	0.741	CY	$450	$200	$650	$482
41	24		(1'-3" x 1'-6") Concrete Footing W/ Reinforcement	0.903	CY	$450	$200	$650	$587
42	25		(1'-0" x 1'-0") Concrete Footing W/ Reinforcement	0.074	CY	$450	$200	$650	$48
43	26		FTG-1 (2'-0" x 2'-0" x 1'-0") Concrete Pad Footing W/ Reinforcement (2 EA)	0.296	CY	$450	$200	$650	$193
44	27		FTG-2 (3'-0" x 3'-0" x 1'-0") Concrete Pad Footing W/ Reinforcement (2 EA)	0.667	CY	$450	$200	$650	$433
45	28		FTG-3 (2'-0" x 2'-0" x 1'-0") Concrete Pad Footing W/ Reinforcement (4 EA)	0.593	CY	$450	$200	$650	$385
46	29		FTG-4 (2'-0" x 2'-0" x 1'-0") Concrete Pad Footing W/ Reinforcement (1 EA)	0.148	CY	$450	$200	$650	$96
47	30		FTG-5 (2'-0" x 2'-0" x 1'-6") Concrete Pad Footing W/ Reinforce (3 EA)	0.667	CY	$450	$200	$650	$433
48	31		(8" Thick) Concrete Wall W/ Reinforcement (1-6" High)	6.297	CY	$450	$200	$650	$4,093
49			Slabs
50	32		(4" Thick) Concrete Slab W/ #4 Rebar @ 24" O.C. Each Way Over 4" Compacted Fill W/ 10 Mill Vapor Barrier (244 SF)	3.012	CY	$450	$200	$650	$1,958
51	33		(1'-4" High) Compacted Rubber Fill (151 SF)	7.455	CY	$450	$200	$650	$4,846
52			Subtotal (Concrete)							$18,767
53
54			DIVISION 05- METALS
55		Sheet # 5	Main Level
56			Simpsons
57	34		EPC	2	EA	$30	$20	$50	$100
58	35		ECCQ	9	EA	$30	$20	$50	$450
59	36		CCQ	1	EA	$30	$20	$50	$50
60	37		ECCLLQ	1	EA	$30	$20	$50	$50
61	38		A35	175	EA	$15	$10	$25	$4,375
62	39		HU212-2TF Hanger	35	EA	$15	$10	$25	$875
63	40		LSTA24	27	EA	$15	$10	$25	$675
64	41		ST22	10	EA	$15	$10	$25	$250
65	42		U24 Hanger	30	EA	$15	$10	$25	$750
66	43		U26 Hanger	8	EA	$15	$10	$25	$200
67			Straps
68	44		MST37	14	EA	$30	$20	$50	$700
69	45		CS16x26'-0"	1	EA	$30	$20	$50	$50
70	46		CS16x21'-0"	1	EA	$30	$20	$50	$50
71	47		CS16x11'-0"	1	EA	$30	$20	$50	$50
72			Subtotal (Metals)							$8,625
73
74			DIVISION 06- WOOD, PLASTIC & COMPOSITES
75		Sheet # 5	Main Level
76			Beams
77	48		FLBM-1 (4x8) Wood Beam DF#1	21	LF	$5	$3	$8	$168
78	49		FLBM-2 (4x10) Wood Beam DF#1	50	LF	$6	$4	$10	$500
79	50		Solid Blocking	71	LF	$1.1	$0.9	$2	$142
80			Floor Framing
81	51		2x6 Floor Joist @ 16" O.C. (860 SF)	646	LF	$1.8	$1.2	$3	$1,938
82	52		3/4" Plywood T&G STR 1,40/20. 5 Ply Floor Sheathing	860	SF	$1.8	$1.2	$3	$2,580
83			Posts
84	53		(4x4) PTDF Post W/ PC & PB (4" High & 6 EA)	2	LF	$2.5	$1.5	$4	$8
85	54		(4x4) Wood Post (10'-1" H & 10 EA)	101	LF	$2.5	$1.5	$4	$403
86	55		(4x4) Post (8'-1" H & 24 EA)	194	LF	$2.5	$1.5	$4	$776
87			Stair					$0	$0
88	56		(8'-8" Wide) Wood Stair AS: -(11" Wide) Tread: 3 EA -(6" High) Riser: 4 EA	1	LOC	$700	$300	$1,000	$1,000
89			Ceiling Framing
90	57		2x6 Ceiling Joist @ 16" O.C. (44 SF)	44	SF	$1.8	$1.2	$3	$132
91			Roof
92			Headers
93	58		(4x6) Header	62	LF	$1.8	$1.2	$3	$186
94	59		(4x8) Header	33	LF	$2.5	$1.5	$4	$132
95	60		RFBM-1 (4x10) DF#1 Beam	8	LF	$6	$4	$10	$80
96	61		RFBM-2 (4x12) DF#1 Beam	10	LF	$7	$5	$12	$120
97	62		RFBM-3 (4x8) DF#1 Beam	6	LF	$5	$3	$8	$48
98	63		RFBM-4 (3-1/2" x 14) 2.0E Parallam Beam	15	LF	$12	$5	$17	$255
99	64		RFBM-5 (3-1/2" x 14) 2.0E Parallam Beam	15	LF	$12	$5	$17	$255
100	65		RFBM-6 (3-1/2" x 14) 2.0E Parallam Beam	16	LF	$12	$5	$17	$272
101	66		RFBM-7 (4x8) DF#1 Beam	6	LF	$5	$3	$8	$48