2nd Flr Cape Cod - Construction Estimating Services-Cost Estimator Company-Estimating Company

Division	Phase	Description	Takeoff Quantity	Labor Cost/Unit	Labor Price	Labor Amount	Material Price	Material Amount	Equip Amount	Total Cost/Unit	Total Amount	% of Total
01000		FIELD OPERATING COSTS

	01400	Rent Dumpster 30 Yards	2.00				600.00	1,200		600.00	1,200	2.540
06100		Rough-Framing
		Interior Walls (standard) 2x4
	06128	Studs 2x4x88 pc	154.00				2.75	466		3.03	466	0.986
	06128	Sills & Plates 2x4x16	15.94				6.01	105		6.61	105	0.223
	06127	Header 2x10x16	2.63				12.93	36		13.58	36	0.075
	06170	Framing Int Wall	85.00	22.89	121.60	1,946				22.89	1,946	4.117
		Ceiling Framing/DIM
	06112	Ceiling Joist 2x8x16	40.00				15.00	630		15.75	630	1.333
	06106	Bridging Solid (2 x 8s)	48.00				15.00	50		1.03	50	0.105
	06170	Framing Ceil. Sys -Labor	768.00	2.53	121.60	1,946				2.53	1,946	4.117
06200		Finish Carpentry
		Interior Walls (standard) 2x4
	06221	CL Col Base 3 1/2" 8712	170.00	1.18	76.80	201	1.10	206		2.39	407	0.860

	06500	Interior Closet Fit-outs	2.00	614.40	76.80	1,229	400.00	800		1,014.40	2,029	4.294
	06221	CL Col Base 3 1/2" 8712	125.00	1.18	76.80	148	1.10	151		2.39	299	0.633
07000		WATERPRF & INSUL
		Ceiling Framing/DIM
	07210	R-30 Fiberglass Unfaced 9"	768.00		160.00		0.75	588		1.52	1,164	2.462

	07210	R-13 Fiberglass Unfaced 3 5/8"	768.00		160.00		0.30	235		0.81	619	1.310
08200		Interior Doors

	08209	3-0x6-8 SSWI Colonist Hollow	5.00	122.88	76.80	614	125.00	625		247.88	1,239	2.623
09000		FINISHES
		Interior Walls (standard) 2x4
	09261	Drywall Complete 1/2"	680.00				14.00	218		1.47	997	2.111
	09261	Drywall Complete 1/2"	680.00				14.00	218		1.47	997	2.111
		Ceiling Framing/DIM
	09261	Drywall Complete 1/2"	768.00				14.00	280		1.67	1,280	2.709

	09261	Drywall Complete 1/2"	864.00		76.80		14.00	277		1.36	1,177	2.491
09600		Flooring & Carpet

	09660	Linoleum Level 3 Sol Select	5.00							33.00	165	0.349
	09690	Carpeting - Sub Budget Labor	720.00							4.08	2,940	6.222
09900		Painting
		Interior Walls (standard) 2x4
	09920	Walls - 3 Coats	680.00	0.45	89.60	305	0.25	179		0.71	483	1.022
	09920	Walls - 2 Coats	680.00	0.90	44.80	609	0.25	179		1.16	788	1.667
	09920	Baseboard - 3 Coats	170.00	0.97	44.80	166	0.05	9		1.03	175	0.369
		Ceiling Framing/DIM
	09920	Ceilings - 2 Coats	768.00	0.30	44.80	232	0.15	121		0.46	353	0.748

	09920	Walls - 3 Coats	864.00	0.45	89.60	387	0.25	227		0.71	614	1.299
15001		PLUMBING

	15002	Plumbing Subcontractor Budget	1.00							7,500.00	7,500	15.872
	15140	Hydronic Heating System	1.00							2,000.00	2,000	4.233
16000		ELECTRICAL

	16001	Elect Sub Budget	1.00							2,850.00	2,850	6.031



Estimate Totals
Description	Amount	Totals	Hours		Rate			Cost Basis	Cost per Unit		Percent of Total
Labor	7,782		90.744	ch					10.808	/sf	16.47%
Material	6,798								9.442	/sf	14.39%
Subcontract	19,873								27.602	/sf	42.06%
Equipment
Other
	34,453	34,453							47.851	/sf	72.91	72.91%
State Sales Tax	495				8.250	%		C	0.687	/sf	1.05%
	495	34,948							48.539	/sf	1.05	73.96%
Overhead	5,242				15.000	%		T	7.281	/sf	11.09%
	5,242	40,190							55.819	/sf	11.09	85.05%
Profit	6,029				15.000	%		T	8.373	/sf	12.76%
	6,029	46,219							64.193	/sf	12.76	97.81%
Contingency	1,034				3.000	%		C	1.436	/sf	2.19%
	1,034	47,253							65.629	/sf	2.19	100.00%
Total		47,253							65.629	/sf

Footer