| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ITEM # | REF. SHEET | DETAIL | CSI SECT | Sub Contractor | DESCRIPTION | QTY. | WASTAGE | QTY WITH WASTAGE | UNIT | UNIT LABOR HOURS | TOTAL LABOR HOURS | PER HOUR LABOR RATE | TOTAL LABOR COST | UNIT MATERIAL COST | TOTAL MATERIAL COST | ITEM COST | TRADE COST | UNIT ITEM COST WITH MARKUPS | TOTAL ITEM COST WITH MARKUPS | ||||||
2 | Estimate of Materials Quantities and Cost of Construction | |||||||||||||||||||||||||
3 | CLICK HERE TO GO BACK TO COST SUMMARY | |||||||||||||||||||||||||
4 | Sub-Total | $ 598,833 | Date: | 10/30/2024 | ||||||||||||||||||||||
5 | Material Sales Tax | 8.260% | $ 19,576 | (Adjust the percentage for Material tax as required) | Project: | |||||||||||||||||||||
6 | Overhead & Profit / Inflation (Material) | 10% | $ 23,700 | (Adjust the percentage for Overhead & Profit as required) | Project Location: | |||||||||||||||||||||
7 | Overhead & Profit (Labor) | 16% | $ 57,893 | (Adjust the percentage for Overhead & Profit as required) | Project and Wage Type: | Private (Non-Prevailing wage) | ||||||||||||||||||||
8 | Bond Fee | 1.5% | $ 10,500 | (Adjust the percentage for Bond Fee as required) | ||||||||||||||||||||||
9 | Total Bid | $ 710,503 | Gross Internal Area of Structure (SF) | 10,105 | ||||||||||||||||||||||
10 | Covered Area of Structure (SF) | 10,105 | ||||||||||||||||||||||||
11 | Material Wastage 1 | 0% | ( for Quantities in Each & LS) | No. of Units | ||||||||||||||||||||||
12 | Material Wastage 2 | 5% | ( for Quantities in LF, SF, SY, CY, LBS, TONS) | No. of Floors and Overall Height | 3 (14'-8" H) | |||||||||||||||||||||
13 | (Changing the wastage percentage here will update the wastage for whole tab) | Hardscaping Area (SF) | - | |||||||||||||||||||||||
14 | Soft scaping Area (SF) | - | ||||||||||||||||||||||||
15 | To change hourly rates for any trade please go to "Hourly Rates" Tab | Div 01 = | #REF! | for option 3 & 5 | ||||||||||||||||||||||
16 | Div 01 = | #REF! | for option 4 & 6 | |||||||||||||||||||||||
17 | ITEM # | REF. SHEET | DETAIL | CSI SECT | Sub Contractor | DESCRIPTION | QTY. | WASTAGE | QTY WITH WASTAGE | UNIT | UNIT LABOR HOURS | TOTAL LABOR HOURS | PER HOUR LABOR RATE | TOTAL LABOR COST | UNIT MATERIAL COST | TOTAL MATERIAL COST | ITEM COST | TRADE COST | UNIT COST WITH MARKUPS | TOTAL COST WITH MARKUPS | ||||||
18 | DIV-01 | General | $ 59,805 | $ 539,028.29 | $ 539,028 | |||||||||||||||||||||
19 | ||||||||||||||||||||||||||
20 | Plan Design and Permitting | |||||||||||||||||||||||||
21 | 1 | DIV-01 | General Requirements | Architecture (Assumed By Owner) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
22 | 2 | DIV-01 | General Requirements | Engineering (Assumed By Owner) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
23 | 3 | DIV-01 | General Requirements | Surveying | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
24 | 4 | DIV-01 | General Requirements | Soils Report (Assumed By Owner) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
25 | 5 | DIV-01 | General Requirements | Geological Report (Assumed By Owner) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
26 | 6 | DIV-01 | General Requirements | Concrete Testing | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
27 | 7 | DIV-01 | General Requirements | Permit Fee | 1 | 1 | LS | 60.793 | 60.79 | $ 66.5 | $ 4,042.7 | $ 4,043 | $ 4,759.89 | $ 4,760 | ||||||||||||
28 | 8 | DIV-01 | General Requirements | Permits (Based on interior finish area) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
29 | 9 | DIV-01 | General Requirements | Plan Coordination | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
30 | 10 | DIV-01 | General Requirements | Roof Inspection | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
31 | 11 | DIV-01 | General Requirements | Blueprints (?? Pages) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | Plans | 64 | |||||||||||
32 | Specs | 236 | ||||||||||||||||||||||||
33 | Utilities | |||||||||||||||||||||||||
34 | 12 | DIV-01 | General Requirements | Utilities during construction (Based on interior finish area) | 1 | 1 | LS | 23.344 | 23.34 | $ 66.5 | $ 1,552.4 | $ 1,552 | $ 1,827.80 | $ 1,828 | ||||||||||||
35 | 13 | DIV-01 | General Requirements | Port-o-Potty (Based on interior finish area) | 1 | 1 | LS | 20.832 | 20.83 | $ 66.5 | $ 1,385.3 | $ 1,385 | $ 1,631.06 | $ 1,631 | ||||||||||||
36 | 14 | DIV-01 | General Requirements | Temporary Power (Based on interior finish area) | 1 | 1 | LS | 52.687 | 52.69 | $ 66.5 | $ 3,503.7 | $ 3,504 | $ 4,125.24 | $ 4,125 | ||||||||||||
37 | ||||||||||||||||||||||||||
38 | Equipment and Tools | |||||||||||||||||||||||||
39 | 15 | DIV-01 | General Requirements | Tool Rentals | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
40 | 16 | DIV-01 | General Requirements | Tool Shed | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
41 | 17 | DIV-01 | General Requirements | Dust Control | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
42 | 18 | DIV-01 | General Requirements | Ice, Water, Beverages | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
43 | 19 | DIV-01 | General Requirements | Garbage Dumpster / Trash Containers | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
44 | 20 | DIV-01 | General Requirements | Mobilization/Demobilization (Temporary Control & Facilities) | 1 | 1 | LS | 243.171 | 243.17 | $ 66.5 | $ 16,170.8 | $ 16,171 | $ 19,039.56 | $ 19,040 | ||||||||||||
45 | ||||||||||||||||||||||||||
46 | Signage and Promotion | |||||||||||||||||||||||||
47 | 21 | DIV-01 | General Requirements | Job Signs | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
48 | 22 | DIV-01 | General Requirements | Job Photos | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
49 | 23 | DIV-01 | General Requirements | Signage | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
50 | 24 | DIV-01 | General Requirements | Promotion/entertainment | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
51 | 25 | DIV-01 | General Requirements | Misc. | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
52 | ||||||||||||||||||||||||||
53 | Cleaning and Final | |||||||||||||||||||||||||
54 | 26 | DIV-01 | General Requirements | Trash | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
55 | 27 | DIV-01 | General Requirements | Final Cleaning | 1 | 1 | LS | 52.687 | 52.69 | $ 66.5 | $ 3,503.7 | $ 3,504 | $ 4,125.24 | $ 4,125 | ||||||||||||
56 | 28 | DIV-01 | General Requirements | Window washing (rough # of windows ) | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
57 | 29 | DIV-01 | General Requirements | Punch List Items | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
58 | ||||||||||||||||||||||||||
59 | Bonds, Insurance, Legal | |||||||||||||||||||||||||
60 | 30 | DIV-01 | General Requirements | Casualty Insurance | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
61 | 31 | DIV-01 | General Requirements | Medical Insurance | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
62 | 32 | DIV-01 | General Requirements | General Liability Insurance | 1 | 1 | LS | - | $ 66.5 | $ - | $ - | $ - | $ - | |||||||||||||
63 | ||||||||||||||||||||||||||
64 | Project Management & Supervision | |||||||||||||||||||||||||
65 | 33 | DIV-01 | General Requirements | Project Management & Supervision | 1 | 1 | LS | 445.813 | 445.81 | $ 66.5 | $ 29,646.6 | $ 29,647 | $ 34,905.85 | $ 34,906 | ||||||||||||
66 | ||||||||||||||||||||||||||
67 | DIV-02 | Demolition | $ 1,340 | |||||||||||||||||||||||
68 | ||||||||||||||||||||||||||
69 | Fire Protection Pipe | |||||||||||||||||||||||||
70 | 34 | DM-100,DM-101,DM-111 | DM-100,DM-101,DM-111 | DIV-02 | Demo - Building | Remove Existing Fire Hydrant | 3 | 3 | EA | 0.657 | 1.97 | $ 200.0 | $ 394.2 | $ - | $ 394 | $ 154.71 | $ 464 | |||||||||
71 | 35 | DM-100,DM-101,DM-111 | DM-100,DM-101,DM-111 | DIV-02 | Demo - Building | Remove Existing Water Fountain | 2 | 2 | EA | 2.364 | 4.73 | $ 200.0 | $ 945.6 | $ - | $ 946 | $ 556.67 | $ 1,113 | |||||||||
72 | ||||||||||||||||||||||||||
73 | DIV-21 | Fire Suppression | $ 238,337 | |||||||||||||||||||||||
74 | ||||||||||||||||||||||||||
75 | Fire Protection Pipe | |||||||||||||||||||||||||
76 | 36 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 2-1/2" Dry Pipe System | 165 | 5% | 173 | LF | 0.134 | 23.16 | $ 200.0 | $ 4,632.4 | $ 5.1 | $ 879.8 | $ 5,512 | $ 37.66 | $ 6,510 | |||||||
77 | 37 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 1-1/2" Dry Pipe System | 408 | 5% | 428 | LF | 0.121 | 51.85 | $ 200.0 | $ 10,369.1 | $ 3.1 | $ 1,311.1 | $ 11,680 | $ 32.17 | $ 13,782 | |||||||
78 | 38 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 2" Dry Pipe System | 382 | 5% | 401 | LF | 0.130 | 52.11 | $ 200.0 | $ 10,421.2 | $ 3.2 | $ 1,262.6 | $ 11,684 | $ 34.39 | $ 13,785 | |||||||
79 | 39 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 4" Dry Pipe System | 172 | 5% | 180 | LF | 0.177 | 31.89 | $ 200.0 | $ 6,378.7 | $ 10.1 | $ 1,819.9 | $ 8,199 | $ 53.80 | $ 9,695 | |||||||
80 | 40 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 3" Dry Pipe System | 233 | 5% | 244 | LF | 0.146 | 35.68 | $ 200.0 | $ 7,136.1 | $ 8.0 | $ 1,950.2 | $ 9,086 | $ 43.96 | $ 10,743 | |||||||
81 | 41 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 1" Dry Pipe System | 505 | 5% | 530 | LF | 0.099 | 52.51 | $ 200.0 | $ 10,501.4 | $ 2.6 | $ 1,368.4 | $ 11,870 | $ 26.41 | $ 14,007 | |||||||
82 | 42 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 1-1/4" Dry Pipe System | 240 | 5% | 252 | LF | 0.114 | 28.70 | $ 200.0 | $ 5,739.6 | $ 2.7 | $ 679.7 | $ 6,419 | $ 30.09 | $ 7,574 | |||||||
83 | 43 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 1" Dry Pipe System | 173 | 5% | 182 | LF | 0.099 | 17.99 | $ 200.0 | $ 3,597.9 | $ 2.6 | $ 468.8 | $ 4,067 | $ 26.41 | $ 4,799 | |||||||
84 | 44 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 4" Dry Fire Standpipe | 14 | 5% | 15 | LF | 0.177 | 2.60 | $ 200.0 | $ 520.4 | $ 10.1 | $ 148.5 | $ 669 | $ 53.80 | $ 791 | |||||||
85 | 45 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 6" Dry Fire Standpipe | 223 | 5% | 234 | LF | 0.231 | 53.99 | $ 200.0 | $ 10,798.3 | $ 18.6 | $ 4,347.4 | $ 15,146 | $ 76.72 | $ 17,932 | |||||||
86 | 46 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 2-1/2" Fire House Valve | 28 | 5% | 29 | LF | 0.134 | 3.94 | $ 200.0 | $ 787.9 | $ 5.1 | $ 149.6 | $ 938 | $ 37.66 | $ 1,107 | |||||||
87 | ||||||||||||||||||||||||||
88 | Hangers | |||||||||||||||||||||||||
89 | 47 | DIV-21 | Fire Suppression | 3/8" Threaded Hanger Rod -Heavy Duty Clevis Hanger -16 Gauge Zinc Coated Steel Saddle 12" Long | 213 | 213 | EA | 0.200 | 42.69 | $ 200.0 | $ 8,538.7 | $ 13.2 | $ 2,817.8 | $ 11,356 | $ 62.94 | $ 13,436 | ||||||||||
90 | 48 | DIV-21 | Fire Suppression | 1/2" Threaded Hanger Rod -Heavy Duty Clevis Hanger -16 Gauge Zinc Coated Steel Saddle 12" Long | 400 | 400 | EA | 0.180 | 71.95 | $ 200.0 | $ 14,389.3 | $ 17.6 | $ 7,034.8 | $ 21,424 | $ 63.51 | $ 25,386 | ||||||||||
91 | 49 | DIV-21 | Fire Suppression | 5/8" Threaded Hanger Rod -Locking Nut -Support Nut -Shied Insert -16 Gauge Zinc Coated Steel Saddle 12" Long | 46 | 46 | EA | 0.250 | 11.45 | $ 200.0 | $ 2,289.1 | $ 22.0 | $ 1,007.2 | $ 3,296 | $ 85.28 | $ 3,904 | ||||||||||
92 | ||||||||||||||||||||||||||
93 | Fitting | |||||||||||||||||||||||||
94 | 50 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 4" X 4" X 4" Wye Connection | 5 | 5 | EA | 0.660 | 3.30 | $ 200.0 | $ 660.0 | $ 54.0 | $ 270.0 | $ 930 | $ 220.24 | $ 1,101 | ||||||||
95 | 51 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 4" X 4" X 3" Wye Connection | 5 | 5 | EA | 0.629 | 3.15 | $ 200.0 | $ 629.0 | $ 51.0 | $ 255.0 | $ 884 | $ 209.33 | $ 1,047 | ||||||||
96 | 52 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 4" X 4" X 2" Wye Connection | 1 | 1 | EA | 0.587 | 0.59 | $ 200.0 | $ 117.4 | $ 47.6 | $ 47.6 | $ 165 | $ 195.36 | $ 195 | ||||||||
97 | 53 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 2" X 2" X 2" Wye Connection | 2 | 2 | EA | 0.266 | 0.53 | $ 200.0 | $ 106.4 | $ 21.6 | $ 43.2 | $ 150 | $ 88.57 | $ 177 | ||||||||
98 | 54 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 3" X 3" X 3" Wye Connection | 9 | 9 | EA | 0.474 | 4.27 | $ 200.0 | $ 853.2 | $ 38.4 | $ 345.6 | $ 1,199 | $ 157.71 | $ 1,419 | ||||||||
99 | 55 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 1/2" X 1/2" X 1/2" TEE Connection | 2 | 2 | EA | 0.054 | 0.11 | $ 200.0 | $ 21.6 | $ 4.4 | $ 8.8 | $ 30 | $ 18.00 | $ 36 | ||||||||
100 | 56 | FP112-FP152 | FP112-FP152 | DIV-21 | Fire Suppression | 2" x 2" x 2" TEE Connection | 3 | 3 | EA | 0.251 | 0.75 | $ 200.0 | $ 150.6 | $ 20.4 | $ 61.2 | $ 212 | $ 83.59 | $ 251 | ||||||||