ESTIMATE - BURSTYN-NATKIN RESIDENCE 72 HILLSDALE ROAD, ARLINGTON,MA.xlsx

	A	B	C	D	E	F	G
2	BURSTYN-NATKIN RESIDENCE 72 HILLSDALE ROAD, ARLINGTON, MA
3
4	ITEM #	DESCRIPTION	QUANTITY	UNIT	UNIT COST (Labor+ Material)	TOTAL COST (Labor+ Material)	TRADE COST
5		Division 16 — Electrical
6		LIGHTING
7	1	RECESSED LIGHT FIXTURE	8.0	EA	199.0	$1,592
8	2	SURFACE MOUNTED FIXTURE	6.0	EA	250.0	$1,500
9	3	LED LIGHT STRIP	9.0	EA	450.0	$4,050
10	4	WALL WASHER DOWNLIGHT	1.0	EA	450.0	$450
11	5	INSTALL NEW PENDANT LIGHT FIXTURE FURNISHED BY OWNERS	1.0	EA	96.0	$96
12
13		POWER
14	6	JUNCTION BOX	5.0	EA	360.0	$1,800
15	7	EXHAUST FAN ONLY	1.0	EA	450.0	$450
16	8	SWITCH	11.0	EA	136.0	$1,496
17	9	JAMB SWITCH	1.0	EA	145.0	$145
18	10	DUPLEX OUTLET	14.0	EA	96.0	$1,344
19	11	HARD WIRE DIRECTOR	2.0	EA	166.0	$332
20	12	FLOOR MOUNTED OUTLET	2.0	EA	85.0	$170
21	13	GFI: GROUND FAULT INTRUPTION	5.0	EA	96.0	$480
22	14	CONTRACTORS PROPOSAL TO INCLUDE UPGRADING THE ELECTRICAL SERVICE TO 200 AMPS	1.0	EA	500.0	$500
23	15	WIRE	1.0	ls	2850.0	$2,850
24
25		Subtotal (Electrical)					$17,255
26			SUBTOTAL				$17,255.00
27			OVERHEAD & PROFIT			35%	$6,039.25
28			GENERAL REQUIREMENTS			20%	$3,451.00
29			TAX			6%	$1,035.30
30		TOTAL SUGGESTED BID					$27,780.55
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
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