ESTIMATE -6740 2ND STREET NW..xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	GENERAL SUMMARY
2
3			PROJECT:	6740 2ND STREET NW.										DATE:	7/8/2024
4			ADDRESS:	6740 2ND STREET NW WASHINGTON DC 20012.
5			SCOPE:	EVERYTHING										TOTAL BASE BID:	$ 695,630
6
7			DIVISION #	DESCRIPTION											TOTAL COST
8			DIV-01	GENERAL REQUIREMENTS					ADDED BY CONTRACTOR						$ -
9			DIV-02	DEMOLITIONS /EXISTING CONDITIONS											$ 23,805.41
10			DIV-03	CONCRETE											$ 21,964.96
11			DIV-05	METALS											$ 11,866.43
12			DIV-06	WOOD, PLASTICS & COMPOSITIES											$ 66,030.16
13			DIV-07	THERMAL & MOISTURE PROTECTION											$ 34,313.41
14			DIV-08	OPENINGS											$ 37,820.00
15			DIV-09	FINISHES											$ 185,120.16
16			DIV-10	SPECIALITIES											$ 1,880.00
17			DIV-11	EQUIPMENT											$ 9,525.00
18			DIV-12	FURNISHINGS											$ 34,243.67
19			DIV-22	PLUMBING											$ 22,856.60
20			DIV-23	HEATING, VENTILATING & AIR CONDITIONING (HVAC)											$ 24,633.94
21			DIV-26	ELECTRICAL											$ 38,461.00
22			DIV-31	EARTHWORK											$ 2,761.00
23
24			SUB-TOTAL												$ 515,281.74
25
26													OVERHEAD & PROFIT	20%	$ 103,056.35
27													INSURANCE	0%	$ -
28													TAX	8.5%	$ 43,798.95
29													BID BOND	1.5%	$ 7,729.23
30													CONTIGENCIES	5%	$ 25,764.09
31													TOTAL BASE BID		$ 695,630.34
32
33	BREAKDOWN OF ITEMS
34	ITEM #	DWG #	CSI #/SUB DETAIL	DESCRIPTION	QTY.	WASTE	QTY. W/ WASTE	UNIT	UNIT LABOR	UNIT MATERIAL	TOTAL LABOR	TOTAL MATERIAL	UNIT COST	TOTAL COST	TRADE COST
35			DIV-01	GENERAL REQUIREMENTS
36	1			Submittal Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
37	2			Temporary Facilities and Controls	1	0%	1	LS	$ -	$ -			$ -	$ -
38	3			Closeout Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
39	4			Payment Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
40	5			Contract Modification Procedures	1	0%	1	LS	$ -	$ -			$ -	$ -
41	6			Maintenance & Traffic Protection	1	0%	1	LS	$ -	$ -			$ -	$ -
42	7			Allowance for Site Staff (Guard, Manager Etc.)	1	0%	1	LS	$ -	$ -			$ -	$ -
43	8			Allowance for Permits	1	0%	1	LS	$ -	$ -			$ -	$ -
44	9			Allowance for Rental Equipment	1	0%	1	LS	$ -	$ -			$ -	$ -
45	10			Allowance for Cleaning & Protection	1	0%	1	LS	$ -	$ -			$ -	$ -
46	11			Misc. Allowances	1	0%	1	LS	$ -	$ -			$ -	$ -
47
48				SUB-TOTAL											$ -
49
50			DIV-02	DEMOLITIONS /EXISTING CONDITIONS
51
52				CELLER PLAN
53	12	6	6	Remove Existing Single Door	5	0%	5	EA	$ 100.00	$ -	$ 500.00	$ -	$ 100.00	$ 500
54	13	6	6	Remove Existing Window	3	0%	3	EA	$ 80.00	$ -	$ 240.00	$ -	$ 80.00	$ 240
55	14	6	6	Washer/ Dryer to be Removed	1	0%	1	EA	$ 60.00	$ -	$ 60.00	$ -	$ 60.00	$ 60
56	15	6	6	Remove Plumbing Fixture	4	0%	4	EA	$ 120.00	$ -	$ 480.00	$ -	$ 120.00	$ 480
57	16	6	6	Interior Wall to be Removed	1043	0%	1043	SF	$ 1.20	$ -	$ 1,251.74	$ -	$ 1.20	$ 1,252
58	17	6	6	Exterior Wall to be Removed	147	0%	147	SF	$ 1.50	$ -	$ 220.20	$ -	$ 1.50	$ 220
59	18	6	6	Exterior Stair Wall to be Removed	41	0%	41	SF	$ 1.50	$ -	$ 61.68	$ -	$ 1.50	$ 62
60	19	6	6	Existing Stair to be Removed	42	0%	42	SF	$ 8.80	$ -	$ 370.48	$ -	$ 8.80	$ 370
61	20	6	6	Remove Countertop	22	0%	22	SF	$ 18.00	$ -	$ 396.54	$ -	$ 18.00	$ 397
62	21	6	6	Remove Flooring	554	0%	554	SF	$ 2.00	$ -	$ 1,108.26	$ -	$ 2.00	$ 1,108
63	22	6	6	Remove Tile Flooring	25	0%	25	SF	$ 2.50	$ -	$ 62.88	$ -	$ 2.50	$ 63
64	23	6	6	Existing Concrete Slab To Be Removed	579	0%	579	SF	$ 3.10	$ -	$ 1,794.90	$ -	$ 3.10	$ 1,795
65	24	6	6	Existing Electrical Fixture To Be Removed (579 SF)	1	0%	1	LS	$ 1,000.00	$ -	$ 1,000.00	$ -	$ 1,000.00	$ 1,000
66
67				1ST FLOOR
68	25	6	6	Remove Existing Single Door	7	0%	7	EA	$ 100.00	$ -	$ 700.00	$ -	$ 100.00	$ 700
69	26	6	6	Remove Existing Window	2	0%	2	EA	$ 80.00	$ -	$ 160.00	$ -	$ 80.00	$ 160
70	27	6	6	Equipment to be Removed	3	0%	3	EA	$ 60.00	$ -	$ 180.00	$ -	$ 60.00	$ 180
71	28	6	6	Remove Plumbing Fixture	4	0%	4	EA	$ 120.00	$ -	$ 480.00	$ -	$ 120.00	$ 480
72	29	6	6	Existing Closet to be Removed	3	0%	3	LF	$ 18.00	$ -	$ 47.88	$ -	$ 18.00	$ 48
73	30	6	6	Existing Linen Cabinet to be Remove	4	0%	4	LF	$ 18.00	$ -	$ 79.92	$ -	$ 18.00	$ 80
74	31	6	6	Interior Wall to be Removed	867	0%	867	SF	$ 1.20	$ -	$ 1,040.52	$ -	$ 1.20	$ 1,041
75	32	6	6	Create New Opening For Window - 5'-2" High	9	0%	9	SF	$ 5.00	$ -	$ 43.40	$ -	$ 5.00	$ 43
76	33	6	6	Create New Opening For Door & Sidelight - 7'-2" High	41	0%	41	SF	$ 5.00	$ -	$ 204.26	$ -	$ 5.00	$ 204
77	34	6	6	Existing Stair to be Removed	46	0%	46	SF	$ 8.80	$ -	$ 405.24	$ -	$ 8.80	$ 405
78	35	6	6	Existing Porch to be Removed	28	0%	28	SF	$ 2.80	$ -	$ 78.43	$ -	$ 2.80	$ 78
79	36	6	6	Remove Countertop	42	0%	42	SF	$ 18.00	$ -	$ 751.50	$ -	$ 18.00	$ 752
80	37	6	6	Remove Flooring	544	0%	544	SF	$ 2.00	$ -	$ 1,087.68	$ -	$ 2.00	$ 1,088
81	38	6	6	Remove Tile Flooring	37	0%	37	SF	$ 2.50	$ -	$ 91.25	$ -	$ 2.50	$ 91
82	39	6	6	Existing Framing To Be Removed	580	0%	580	SF	$ 1.87	$ -	$ 1,084.60	$ -	$ 1.87	$ 1,085
83	40	6	6	Existing Electrical Fixture To Be Removed (580 SF)	1	0%	1	LS	$ 1,000.00	$ -	$ 1,000.00	$ -	$ 1,000.00	$ 1,000
84
85				2ND FLOOR
86	41	6	6	Remove Existing Single Door	7	0%	7	EA	$ 100.00	$ -	$ 700.00	$ -	$ 100.00	$ 700
87	42	6	6	Remove Existing Window	5	0%	5	EA	$ 80.00	$ -	$ 400.00	$ -	$ 80.00	$ 400
88	43	6	6	Remove Plumbing Fixture	3	0%	3	EA	$ 120.00	$ -	$ 360.00	$ -	$ 120.00	$ 360
89	44	6	6	Existing Closet to be Removed	25	0%	25	LF	$ 18.00	$ -	$ 445.50	$ -	$ 18.00	$ 446
90	45	6	6	Interior Wall to be Removed	968	0%	968	SF	$ 1.20	$ -	$ 1,161.97	$ -	$ 1.20	$ 1,162
91	46	6	6	Exterior Wall to be Removed	943	0%	943	SF	$ 1.50	$ -	$ 1,414.26	$ -	$ 1.50	$ 1,414
92	47	6	6	Remove Flooring	539	0%	539	SF	$ 2.00	$ -	$ 1,078.84	$ -	$ 2.00	$ 1,079
93	48	6	6	Remove Tile Flooring	37	0%	37	SF	$ 2.50	$ -	$ 92.68	$ -	$ 2.50	$ 93
94	49	6	6	Existing Electrical Fixture To Be Removed (576 SF)	1	0%	1	LS	$ 1,000.00	$ -	$ 1,000.00	$ -	$ 1,000.00	$ 1,000
95
96				ROOF
97	50	6	6	Existing Roof to be Removed	754	0%	754	SF	$ 2.88	$ -	$ 2,170.80	$ -	$ 2.88	$ 2,171
98
99				SUB-TOTAL							$ 23,805.41	$ -			$ 23,805
100