Estimate - Concrete.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:		Concrete & Excavation					PHONE NUMBER:
6								Date:
7	ITEM #	DWG. #	DESCRIPTION	QUANTITY	UNIT	MATERIAL	LABOR	UNIT COST (Labor + Material)	TOTAL COST	TRADE COST
8			GENERAL REQUIREMENTS
9	1		Supervision	1	LS	$0	$0	$0	$0
10	2		Permits	1	LS	$0	$0	$0	$0
11	3		Final Clean-up	1	LS	$0	$0	$0	$0
12	4		Mobilization Costs	1	LS	$0	$0	$0	$0
13	5		Project Overheads	1	LS	$0	$0	$0	$0
14	6		Bonds	1	LS	$0	$0	$0	$0
15	7		Temporary Control & Facilities	1	LS	$0	$0	$0	$0
16	8		Excavation	4053	CY	$0	$35	$35	$141,855
17			Subtotal (General Requirements)							$141,855
18
19			DIVISION 03- CONCRETE
20			Foundation
21		S-2.0	Footing
22			(48" X 48" X 18") Isolated Footing (1 EA)
23	9		Concrete	0.89	CY	$500	$250	$750	$667
24	10		#6 Bar @ 12" O.C E.W	72	Lbs.	$3	$2	$5	$360
25	11		Formwork	24	SF	$1	$1	$2	$48
26	12		Excavation	4	CY	$0	$35	$35	$140
27	13		Backfill	4	CY	$0	$30	$30	$120
28
29			(48' X 60" X 12") Isolated Footing (1 EA)
30	14		Concrete	0.74	CY	$500	$250	$750	$556
31	15		#5 Bar @ 12" O.C E.W	50	Lbs.	$3	$2	$5	$250
32	16		Formwork	18	SF	$1	$1	$2	$36
33	17		Excavation	4	CY	$0	$35	$35	$140
34	18		Backfill	4	CY	$0	$30	$30	$120
35
36			(7' X 7'-3" X 12") Isolated Footing (1 EA)
37	19		Concrete	1.88	CY	$500	$250	$750	$1,410
38	20		#6 Bar @ 12" O.C E.W	183	Lbs.	$3	$2	$5	$915
39	21		Formwork	29	SF	$1	$1	$2	$58
40	22		Excavation	9	CY	$0	$35	$35	$315
41	23		Backfill	8	CY	$0	$30	$30	$240
42
43			(3' X 4'-2" X 12") Isolated Footing (2 EA)
44	24		Concrete	0.92	CY	$500	$250	$750	$693
45	25		#5 Bar @ 12" O.C E.W	63	Lbs.	$3	$2	$5	$315
46	26		Formwork	29	SF	$1	$1	$2	$58
47	27		Excavation	6	CY	$0	$35	$35	$210
48	28		Backfill	6	CY	$0	$30	$30	$180
49
50			(13' X 5' X 18") Isolated Footing (1 EA)
51	29		Concrete	3.61	CY	$500	$250	$750	$2,708
52	30		#8 Bar @ 12" O.C E.W-T.B	832	Lbs.	$3	$2	$5	$4,160
53	31		Formwork	54	SF	$1	$1	$2	$108
54	32		Excavation	11	CY	$0	$35	$35	$385
55	33		Backfill	8	CY	$0	$30	$30	$240
56
57			(10'-8" X 6'-4") Isolated Footing (1 EA)
58	34		Concrete	3.75	CY	$500	$250	$750	$2,814
59	35		#8 Bar @ 12" O.C E.W-T.B	865	Lbs.	$3	$2	$5	$4,325
60	36		Formwork	51	SF	$1	$1	$2	$102
61	37		Excavation	12	CY	$0	$35	$35	$420
62	38		Backfill	9	CY	$0	$30	$30	$270
63
64			(96" X 96" X 24") Isolated Footing (3 EA)
65	39		Concrete	14.22	CY	$500	$250	$750	$10,667
66	40		#6 Bar @ 12" O.C E.W	778	Lbs.	$3	$2	$5	$3,890
67	41		Formwork	192	SF	$1	$1	$2	$384
68	42		Excavation	32	CY	$0	$35	$35	$1,120
69	43		Backfill	18	CY	$0	$30	$30	$540
70
71			(108" X 108" X 21") Isolated Footing (1 EA)
72	44		Concrete	5.25	CY	$500	$250	$750	$3,938
73	45		#6 Bar @ 12" O.C E.W	324	Lbs.	$3	$2	$5	$1,620
74	46		Formwork	61	SF	$1	$1	$2	$122
75	47		Excavation	13	CY	$0	$35	$35	$455
76	48		Backfill	8	CY	$0	$30	$30	$240
77
78			(120" X 120" X 24") Isolated Footing (2 EA)
79	49		Concrete	14.81	CY	$500	$250	$750	$11,111
80	50		#8 Bar @ 12" O.C E.W	1408	Lbs.	$3	$2	$5	$7,040
81	51		Formwork	160	SF	$1	$1	$2	$320
82	52		Excavation	32	CY	$0	$35	$35	$1,120
83	53		Backfill	18	CY	$0	$30	$30	$540
84
85		(144" X 144" X 30") Isolated Footing (5 EA)
86	54	Concrete	66.67	CY	$500	$250	$750	$50,000
87	55	#8 Bar @ 12" O.C E.W	4992	Lbs.	$3	$2	$5	$24,960
88	56	Formwork	600	SF	$1	$1	$2	$1,200
89	57	Excavation	110	CY	$0	$35	$35	$3,850
90	58	Backfill	44	CY	$0	$30	$30	$1,320
91
92		(156" X 156" X 36") Isolated Footing (5 EA)
93	59	Concrete	93.89	CY	$500	$250	$750	$70,417
94	60	#8 Bar @ 12" O.C E.W	5824	Lbs.	$3	$2	$5	$29,120
95	61	Formwork	650	SF	$1	$1	$2	$1,300
96	62	Excavation	128	CY	$0	$35	$35	$4,480
97	63	Backfill	35	CY	$0	$30	$30	$1,050
98
99		(3' X 1') Strap Footing (606 LF)
100	64	Concrete	67.22	CY	$500	$250	$750	$50,417
101	65	(4) #5 Cont. Bar	3025	Lbs.	$3	$2	$5	$15,125