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