ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAH
1
ESTIMATE OF MATERIALS AND COST OF CONSTRUCTION
2
3
PROJECT:VA DALLAS RENOVATION BLDG.71 FOR MENTAL HEALTH.SUBTOTAL $ -
4
ADDRESS:4500 S. LANCASTER RD. DALLAS, TEXAS 75216.OVERHEAD & PROFIT - 25% $ -
5
SCOPE:EVERYTHINGTOTAL BID $ -
6
DATE5/23/2024
7
8
PROJECT SUMMARY
9
CSI DIV.DESCRIPTION
TOTAL TRADE COST
10
11
DIV. 01GENERAL REQUIREMENTS $ -
12
DIV. 02DEMOLITION / EXISTING CONDITIONS $ -
13
DIV. 03CONCRETE $ -
14
DIV. 05METALS $ -
15
DIV. 06WOOD, PLASTIC & COMPOSITIES $ -
16
DIV. 07THERMAL AND MOISTURE PROTECTION $ -
17
DIV. 08OPENINGS $ -
18
DIV. 09FINISHES $ -
19
DIV. 10SPECIALTIES $ -
20
DIV. 12FURNISHING $ -
21
DIV. 22PLUMBING $ -
22
DIV. 23HEAT VENTILATION & AIR CONDITIONING $ -
23
DIV. 26ELECTRICAL $ -
24
DIV. 31EARTHWORKS $ -
25
26
SUBTOTAL $ -
27
OVERHEAD & PROFIT - 25% $ -
28
TOTAL BID $ -
29
30
DETAILED ESTIMATE
31
SR #CSI DIV.DESCRIPTIONQTY.WASTAGEQTY WITH
WASTAGE		UNITUNIT MATERIAL COSTTOTAL MATERIAL COSTUNIT LABOR COSTTOTAL LABOR COSTUNIT COSTTOTAL ITEM
COST		TOTAL TRADE
COST
32
DIV. 01GENERAL REQUIREMENTS $ -
33
GENERAL CONDITIONS COST WILL BE ADDED BY CONTRACTOR AS PER SITE REQUIRMENTS
34
1 Permits & Site Supervision Fee 10%1 LS $ - $ - $ - $ - $ - $ -
35
2 Mobilization 10%1 LS $ - $ - $ - $ - $ - $ -
36
37
DIV. 02DEMOLITION / EXISTING CONDITIONS $ -
38
39
FLOOR PLAN
40
DEMOLITIONS
41
42
3Remove Existing Stair430%43 SF $ - $ - $ - $ - $ - $ -
43
4Remove Existing Lawn 1480%148 SF $ - $ - $ - $ - $ - $ -
44
5Remove Existing Planter 2150%215 SF $ - $ - $ - $ - $ - $ -
45
6Remove Existing Equipment Pad 1640%164 SF $ - $ - $ - $ - $ - $ -
46
7Remove Existing Paving 6860%686 SF $ - $ - $ - $ - $ - $ -
47
8Remove Existing Concrete Step40%4 SF $ - $ - $ - $ - $ - $ -
48
9Remove Existing Planter. Re-Grade Area To Lower Finish Grade To 6" Below Building Finish Floor1440%144 SF $ - $ - $ - $ - $ - $ -
49
10Remove Existing Interior Wall61400%6140 SF $ - $ - $ - $ - $ - $ -
50
11Remove Existing Ceiling45960%4596 SF $ - $ - $ - $ - $ - $ -
51
12Remove Existing Flooring90170%9017 SF $ - $ - $ - $ - $ - $ -
52
53
13Remove Existing Electrical Box10%1 EA $ - $ - $ - $ - $ - $ -
54
14Remove Existing Doors w/ Frame350%35 EA $ - $ - $ - $ - $ - $ -
55
56
ROOF PLAN
57
DEMOLITIONS
58
59
15Remove Existing Flat Roof Trusses9250%925 LF $ - $ - $ - $ - $ - $ -
60
16Remove Existing Slopped Roof w/ All Its Entirety28850%2885 SF $ - $ - $ - $ - $ - $ -
61
17Remove Existing Skylight 150%15 EA $ - $ - $ - $ - $ - $ -
62
63
PLUMBING
64
18Remove Existing Area Drain 10%1 EA $ - $ - $ - $ - $ - $ -
65
19Remove Roof Drain 20%2 EA $ - $ - $ - $ - $ - $ -
66
20Remove Overflow Drain 20%2 EA $ - $ - $ - $ - $ - $ -
67
21Remove Catch Basin 10%1 EA $ - $ - $ - $ - $ - $ -
68
22Remove Existing Water Closet w/ All Related Accessories30%3 EA $ - $ - $ - $ - $ - $ -
69
23Remove Existing Lavatory w/ Faucet & All Accessories30%3 EA $ - $ - $ - $ - $ - $ -
70
71
HVAC
72
24Remove Thermostat 30%3 EA $ - $ - $ - $ - $ - $ -
73
25Remove Mechanical Diffuser150%15 EA $ - $ - $ - $ - $ - $ -
74
26Disconnect & Remove Mechanical Equipment130%13 EA $ - $ - $ - $ - $ - $ -
75
27Remove Disconnect Diffuser180%18 EA $ - $ - $ - $ - $ - $ -
76
28Remove Intake Air Hood & All Related Accessories70%7 EA $ - $ - $ - $ - $ - $ -
77
29Remove Exhaust Air Hood & All Related Accessories10%1 EA $ - $ - $ - $ - $ - $ -
78
30Remove Flue Vent & All Related Accessories From Existing Air Handling Unit60%6 EA $ - $ - $ - $ - $ - $ -
79
31Remove Existing Duct5350%535 LF $ - $ - $ - $ - $ - $ -
80
32Remove Existing Condensate Pipe630%63 LF $ - $ - $ - $ - $ - $ -
81
33Remove Mechanical Equipment, Ductwork & Air Terminal , (1670 SF)10%1 LS $ - $ - $ - $ - $ - $ -
82
83
ELECTRICAL
84
34Existing Light Fixture to be Removed720%72 EA $ - $ - $ - $ - $ - $ -
85
35Remove Existing Power to Furniture System to be Relocated and Reused10%1 EA $ - $ - $ - $ - $ - $ -
86
36Existing Fire Alarm Devices to be Removed Along w/ Conduit & Wiring to the Fire Alarm Source80%8 EA $ - $ - $ - $ - $ - $ -
87
37Wall Mounted Speaker to be Removed Along w/ Conduit & Wiring Back to Head end Equipment10%1 EA $ - $ - $ - $ - $ - $ -
88
38Existing Light Fixture w/ Control Switch to be Removed Along w/ Conduit & Wiring to Junction Box in Ceiling Apace Serving the Light Fixture1080%108 EA $ - $ - $ - $ - $ - $ -
89
39Existing Receptacle to Be Removed Along w/ Conduit & Wiring to Junction Box in Ceiling Apace Serving the Receptacle500%50 EA $ - $ - $ - $ - $ - $ -
90
40Existing Fire Alarm Pull Station to be Removed Along w/ Conduit & Wiring to the Fire Alarm Source20%2 EA $ - $ - $ - $ - $ - $ -
91
41Ceiling Mounted Speaker to be Removed Along w/ Conduit & Wiring Back to Head end Equipment60%6 EA $ - $ - $ - $ - $ - $ -
92
42Remove All Existing Voice/Data Outlets Along w/ Wiring Back to IDF Rack in Engineering Closet , (1765 SF)10%1 LS $ - $ - $ - $ - $ - $ -
93
43Remove All Existing Voice/Data Outlets Along w/ Wiring Back to Terminal Back Board w/ Patch Panel in Comm. Room , (475 SF)10%1 LS $ - $ - $ - $ - $ - $ -
94
95
DIV. 03CONCRETE $ -
96
97
CONCRETE EQUIPMENT PAND
98
99
444" Thick Concrete Equipment Pad 25%2 CY $ - $ - $ - $ - $ - $ -
100