TAKE OFF - CINE MARK HANOVER EGYPTIAN,7000 Arundel Mills Cir, Hanover, MD 21076..xlsx

	A	B	C	D	E	F	G	H	I
2
3	PROJECT - TAKE OFFS - CINE MARK HANOVER EGYPTIAN,7000 Arundel Mills Cir, Hanover, MD 21076
4
5								22-Mar-26
6	ITEM #	DWG. #	DESCRIPTION	QUANTITY	UNIT	UNIT COST (Tile Material+all used material)	UNIT COST (Labor+equip)	TOTAL COST (Labor+ Material)	TRADE COST
7			GENERAL REQUIREMENTS
8	1	N/A	Supervision (5%)	1.0	LS	0		$0
9	2	N/A	Permits (5%)	1.0	LS	0		$0
10	3	N/A	Final Cleanup (0.2 Per SF)	1.0	LS	0		$0
11	4	N/A	Mobilization Costs (5%)	1.0	LS	0		$0
12	5	N/A	Project Overheads (7.3%)	1.0	LS	0		$0
13	6	N/A	Bonds (8%)	1.0	LS	0		$0
14	7	N/A	Temporary Control & Facilities (5%)	1.0	LS	0		$0
15			Subtotal (General Requirements)						$0
16			Division 09 — Finishes
17			FLOOR FINISH
18			VINYL FLOORING
19	8	A4.00	VCT FLOORING FF PLAN A (FT-1)	1631.97	SQ FT	0	0	$0
20	9	A4.01	VCT FLOORING FF PLAN B(FT-1)	3147.92	SQ FT	0	0	$0
21	10	A4.02	VCT FLOORING FF PLAN C(FT-1)	3048.35	SQ FT	0	0	$0
22	11	A4.03	VCT FLOORING FF PLAN D(FT-1)	1654.54	SQ FT	0	0	$0
23	12	A4.04	VCT FLOORING MEZZANINE PLAN A(FT-1)	6699.27	SQ FT	0	0	$0
24	13	A4.05	VCT FLOORING MEZZANINE PLAN B(FT-1)	8482.30	SQ FT	0	0	$0
25	14	A4.06	VCT FLOORING MEZZANINE PLAN C(FT-1)	10866.80	SQ FT	0	0	$0
26	15	A4.07	VCT FLOORING MEZZANINE PLAN D(FT-1)	6704.39	SQ FT	0	0	$0
27			CARPET FLOORING (CARPET GLUE & INSTALLATION ONLY)
28	16	A4.00	CARPET 1 FF PLAN A(CPT-1)	6089.66	SQ FT	0	0	$0
29	17	A4.01	CARPET 1 FF PLAN B(CPT-1)	8320.97	SQ FT	0	0	$0
30	18	A4.02	CARPET 1 FF PLAN C(CPT-1)	9452.46	SQ FT	0	0	$0
31	19	A4.03	CARPET 1 FF PLAN D(CPT-1)	5985.72	SQ FT	0	0	$0
32	20	A4.04	CARPET 1 MEZZANINE PLAN A(CPT-1)	6591.21	SQ FT	0	0	$0
33	21	A4.05	CARPET 1 MEZZANINE PLAN B(CPT-1)	12767.04	SQ FT	0	0	$0
34	22	A4.06	CARPET 1 MEZZANINE PLAN C(CPT-1)	10631.59	SQ FT	0	0	$0
35	23	A4.07	CARPET 1 MEZZANINE PLAN D(CPT-1)	6509.88	SQ FT	0	0	$0
36	24	A4.01	CARPET 2 FF PLAN B(CPT-1)	950.25	SQ FT	0	0	$0
37			WALL BASE
38	25	A4.00	VINYL BASE FF PLAN A	939.08	FT	0	0	$0
39	26	A4.01	VINYL BASE FF PLAN B	1105.70	FT	0	0	$0
40	27	A4.02	VINYL BASE FF PLAN C	1370.77	FT	0	0	$0
41	28	A4.03	VINYL BASE FF PLAN D	966.66	FT	0	0	$0
42	29	A4.04	VINYL BASE MEZZANINE PLAN A	2142.84	FT	0	0	$0
43	30	A4.05	VINYL BASE MEZZANINE PLAN B	2725.33	FT	0	0	$0
44	31	A4.06	VINYL BASE MEZZANINE PLAN C	3532.43	FT	0	0	$0
45	32	A4.07	VINYL BASE MEZZANINE PLAN D	2145.86	FT	0	0	$0
46
47			Subtotal (Finishes)						$0
48
49	SUBTOTAL								$0.00
50	OVERHEAD		9%						$0.00
51	INSURANCE		5%						$0.00
52	CONTINGENCY		3%						$0.00
53	TOTAL BASE BID	(SUGGESTED BID)							$0.00
54	Note:		PLEASE PUT PRICES FOR GENERAL REQUIREMENTS
55		1	WE HAVE TAKEN VCT IN FLOORING AND VINYL BASE. THERE WERE NO DETAILS OF WALL TILES.
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