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 |
|
|
|
|
|
|
|