ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Estimate of Materials and Cost of Construction
3
4
Date:SummaryAmount
5
Project:Subtotal $ -
6
Project Location:
Profit/Overhead
 $ -
7
Total $ -
8
9
ITEM #REF. SHEETDETAILCSI SECTDESCRIPTIONQTY.WASTAGEQTY WITH
WASTAGE		UNITUNIT LABOR COSTUNIT MATERIAL COSTITEM COSTTRADE COST
10
DIV-01GENERAL $ -
11
12
1Permit 1 0% 1 LS - -
13
2Supervision 1 0% 1 LS - -
14
3Final Cleanup 1 0% 1 LS - -
15
4Mobilization Cost 1 0% 1 LS - -
16
5Project Overheads 1 0% 1 LS - -
17
6Bonds 1 0% 1 LS - -
18
7Fees (Architect & Engineer) 1 0% 1 LS - -
19
8Temporary Control & Facilities 1 0% 1 LS - -
20
21
DIV-32EXTERIOR IMPROVEMENTS $ -
22
23
ROAD & STORM DRAIN
24
25
9Sheet 5,6,7,8Sheet 5,6,7,8Roadway 132,654 5% 139,287 SF $ -
26
101-1/4" Type "C" hot mix surface course (to be installed w/ final inspection) 132,654 5% 139,287 SF $ -
27
111-1/2" Type "C" hot mix surface course 132,654 5% 139,287 SF $ -
28
122-1/2" Type "B" hot mix surface course 132,654 5% 139,287 SF $ -
29
137" Graded aggregate base course approved subgrade 132,654 5% 139,287 SF $ -
30
14Sidewalk 48,891 5% 51,336 SF $ -
31
15Geotextile fabric w/ 4" #57 Stone 1,187 5% 1,247 SF $ -
32
16Water valve 1 0% 1 EA $ -
33
172" Yard hydrant w/ water service 1 0% 1 EA $ -
34
1830' wide landscaped buffer 100,176 5% 105,186 SF $ -
35
19Sawcut existing road to provide 23' wide roadway 3,082 5% 3,237 SF $ -
36
20Ground grid consisting of (3) driven ground rods (3/4" dia x 10' long x 1 piece copper clad steel) interconnected w/ #1/0 bare copper conductor 1 0% 1 EA $ -
37
21Service meter - mount on exterior of service eqipment cabinet utilizing vertical aluminum channel supports (1-1/2" square x 12 gauge) secured w/ stainless steel thru-bolt assemblies 1 0% 1 EA $ -
38
22Pump motor, level sensing & gas sensor conduits to service equipment cabinet 6 5% 7 LF $ -
39
231-1/4" PVC schedule 40 turnout for incoming telephone company service 21 5% 23 LF $ -
40
24Wet well ventilation fan 1 0% 1 EA $ -
41
25Terminate conduits 5' beyond fence 1 0% 1 LS $ -
42
26Generator supply, control, alarm & auxiliary power circuits to service equipment cabinet 6 5% 7 LF $ -
43
27Free standing, pad mounted service equipment cabinet "sec" 1 0% 1 EA $ -
44
28(4" C. (schedule 80 PVC) turnout 20 5% 22 LF $ -
45
29Heater circuit & flow meter signal conduits to service equipment cabinet 5 5% 6 LF $ -
46
30Exhaust vent 1 0% 1 EA $ -
47
31Pad mounted & enclose diesel engine driven generator set 1 0% 1 EA $ -
48
32Concrete pad 44 5% 47 SF $ -
49
33Pole hinge direction for lay down 9 5% 10 LF $ -
50
3420' Tall antenna pole 1 0% 1 EA $ -
51
52
Storm Drain Pipes
53
35Sheet 5,6,7,8Sheet 5,6,7,8(42" dia) Pipe SD-P1 79 5% 83 LF $ -
54
36(18" dia) Pipe SD-P10 150 5% 158 LF $ -
55
37(15" dia) Pipe SD-P11 143 5% 150 LF $ -
56
38(15" dia) Pipe SD-P12 24 5% 26 LF $ -
57
39(15" dia) Pipe SD-P14 25 5% 26 LF $ -
58
40(15" dia) Pipe SD-P15 99 5% 105 LF $ -
59
41(24" dia) Pipe SD-P16 136 5% 144 LF $ -
60
42(15" dia) Pipe SD-P17 25 5% 26 LF $ -
61
43(18" dia) Pipe SD-P18 75 5% 79 LF $ -
62
44(15" dia) Pipe SD-P19 91 5% 96 LF $ -
63
45(42" dia) Pipe SD-P2 203 5% 214 LF $ -
64
46(12" dia) Pipe SD-P20 85 5% 89 LF $ -
65
47(18" dia) Pipe SD-P21 89 5% 93 LF $ -
66
48(18" dia) Pipe SD-P22 142 5% 150 LF $ -
67
49(18" dia) Pipe SD-P23 24 5% 26 LF $ -
68
50(15" dia) Pipe SD-P24 23 5% 25 LF $ -
69
51(15" dia) Pipe SD-P25 123 5% 129 LF $ -
70
52(18" dia) Pipe SD-P26 220 5% 232 LF $ -
71
53(18" dia) Pipe SD-P27 24 5% 26 LF $ -
72
54(15" dia) Pipe SD-P28 20 5% 21 LF $ -
73
55(15" dia) Pipe SD-P29 125 5% 132 LF $ -
74
56(36" dia) Pipe SD-P3 515 5% 542 LF $ -
75
57(15" dia) Pipe SD-P30 154 5% 162 LF $ -
76
58(15" dia) Pipe SD-P31 222 5% 234 LF $ -
77
59(15" dia) Pipe SD-P32 47 5% 50 LF $ -
78
60(15" dia) Pipe SD-P33 223 5% 234 LF $ -
79
61(15" dia) Pipe SD-P34 24 5% 25 LF $ -
80
62(24" dia) Pipe SD-P35 87 5% 92 LF $ -
81
63(24" dia) Pipe SD-P36 145 5% 153 LF $ -
82
64(15" dia) Pipe SD-P37 220 5% 232 LF $ -
83
65(15" dia) Pipe SD-P38 24 5% 25 LF $ -
84
66(15" dia) Pipe SD-P39 102 5% 108 LF $ -
85
67(36" dia) Pipe SD-P4 81 5% 86 LF $ -
86
68(15" dia) Pipe SD-P40 94 5% 100 LF $ -
87
69(30" dia) Pipe SD-P41 57 5% 61 LF $ -
88
70(30" dia) Pipe SD-P42 261 5% 274 LF $ -
89
71(30" dia) Pipe SD-P43 125 5% 132 LF $ -
90
72(30" dia) Pipe SD-P44 64 5% 68 LF $ -
91
73(30" dia) Pipe SD-P45 180 5% 190 LF $ -
92
74(34x53") Pipe SD-P46 214 5% 225 LF $ -
93
75(30" dia) Pipe SD-P47 120 5% 126 LF $ -
94
76(30" dia) Pipe SD-P48 31 5% 33 LF $ -
95
77(24" dia) Pipe SD-P49 50 5% 53 LF $ -
96
78(24" dia) Pipe SD-P5 119 5% 125 LF $ -
97
79(24" dia) Pipe SD-P50 108 5% 114 LF $ -
98
80(15" dia) Pipe SD-P51 24 5% 26 LF $ -
99
81(15" dia) Pipe SD-P52 168 5% 176 LF $ -
100
82(12" dia) Pipe SD-P53 45 5% 48 LF $ -