New Bldg - Commercial New Admin Bldg
Group Phase Description Takeoff Quantity Labor Amount Material Amount Sub Amount Equip Amount Total Amount Percent of Total
02000 SITEWORK/DEMOLITION
  02059 Exterior Conc Demolition 292 200 492 1.039
  02064 Demo Doors & Windows 22 22 0.047
  02066 Demo Walls 73 73 0.154
  02068 Demo Ceilings 197 197 0.416
  02074 Demo Millwork 321 321 0.678
  02110 Sitework 7,500 7,500 15.842
03000 CONCRETE
  03300 Cast-In-Place Concrete 3,430 3,430 7.245
  03314 Concrete Steps 700 700 1.479
05000 STEEL
  05520 Pipe Railings 1,400 1,400 2.957
06100 Rough-Framing
  06128 Studs 2x4 121 121 0.255
  06170 Framing Labor 146 146 0.308
06200 Finish Carpentry
  06221 Interior Trim 121 178 299 0.632
07212 Exterior Siding
  07260 Vinyl Siding Products 1,459 1,400 2,859 6.039
08200 Interior Doors
  08201 Wood Doors 584 1,300 1,884 3.979
08700 Hardware
  08710 Finish Hardware 358 900 1,258 2.658
09000 FINISHES
  09261 Drywall 860 118 978 2.066
  09270 Gypsum Board Accessories 45 5 49 0.104
  09500 Acoustical Ceilings 512 512 1.082
09600 Flooring & Carpet
  09660 Resil Flooring 582 582 1.229
  09690 Carpet 1,756 1,756 3.708
09900 Painting
  09920 Interior Painting 497 253 749 1.582
10000 SPECIALTIES
  10426 Signage 45 200 245 0.517
10800 Bathroom Accessories
  10820 Bath Accessories 157 182 339 0.716
12000 Millwork / Furnishings
  12370 Reception Desk 292 2,200 2,492 5.263
15001 PLUMBING
  15002 Plumbing 6,250 6,250 13.202
16000 ELECTRICAL
  16001 Electric-Wiring Sub 5,400 5,400 11.406
Estimate Totals
Description Amount Totals Hours   Rate    
Labor 5,468 91.558 ch
Material 4,656
Subcontract 29,730
Equipment 200
Other
40,054 40,054
State Sales Tax 132 8.000 %
132 40,186
Permits 592 1.250 %
592 40,778
Overhead 2,039 5.000 %
2,039 42,817
Profit 2,141 5.000 %
2,141 44,958
Contingency 1,202 3.000 %
1,202 46,160
Bond Expense 1,184
1,184 47,344
Total   47,344          
Estimate Totals
Description Amount Totals Hours   Rate    
Labor 5,468 91.558 ch
Material 4,656
Subcontract 29,730
Equipment 200
Other
40,054 40,054
State Sales Tax 132 8.000 %
132 40,186
Permits 592 1.250 %
592 40,778
Overhead 2,039 5.000 %
2,039 42,817
Profit 2,141 5.000 %
2,141 44,958