Estimating Services Sample Excel Cost Reports
|
Simpson Estimating Services Preliminary Budget Cost Report
|
|
|
|
|
|
|
Project Name: Spring Valley Apartments, Albany, NY
|
|
|
|
01/04/2002 |
|
| |
|
|
|
|
|
|
| Model Type: Apartment, 1-3 Story, Brick Veneer / Wood Frame |
|
|
|
|
|
| Stories (Ea.): 3 |
|
Location: |
Albany, NY |
|
|
| Story Height (L.F.): 10 |
|
Data Release: |
01/04/2002 |
|
|
| Floor Area (S.F.): 19000 |
|
Wage Rate: |
Open |
|
|
| Basement: Not Included |
|
|
|
|
|
| |
|
|
|
|
|
|
| Costs are derived from a building model with basic components. Scope differences and local market conditions can cause costs to vary significantly. |
| |
|
$Cost/ |
$ Total |
% Of |
|
| |
|
Per S.F. |
Cost |
Sub-Total |
|
| A Substructure |
|
|
3.9% |
|
| A1010 |
Standard Foundations |
0.76 |
14,500.00 |
|
|
| A1030 |
Slab on Grade |
1.59 |
30,300.00 |
|
|
| A2010 |
Basement Excavation |
0.04 |
700.00 |
|
|
| A2020 |
Basement Walls |
1.14 |
21,600.00 |
|
|
| B Shell |
|
|
|
18.4% |
|
| B1010 |
Floor Construction |
2.92 |
55,500.00 |
|
|
| B1020 |
Roof Construction |
1.98 |
37,700.00 |
|
|
| B2010 |
Exterior Walls |
8.21 |
156,000.00 |
|
|
| B2020 |
Exterior Windows |
2.63 |
50,000.00 |
|
|
| B2030 |
Exterior Doors |
0.29 |
5,450.00 |
|
|
| B3010 |
Roof Coverings |
0.68 |
13,000.00 |
|
|
| C Interiors |
|
|
26.3% |
|
| C1010 |
Partitions |
5.50 |
104,500.00 |
|
|
| C1020 |
Interior Doors |
5.68 |
108,000.00 |
|
|
| C1030 |
Fittings |
2.19 |
41,700.00 |
|
|
| C2010 |
Stair Construction |
0.61 |
11,500.00 |
|
|
| C3010 |
Wall Finishes |
1.95 |
37,000.00 |
|
|
| C3020 |
Floor Finishes |
4.92 |
93,500.00 |
|
|
| C3030 |
Ceiling Finishes |
3.03 |
57,500.00 |
|
|
| D Services |
|
|
48.5% |
|
| D1010 |
Elevators and Lifts |
6.66 |
126,500.00 |
|
|
| D2010 |
Plumbing Fixtures |
9.87 |
187,500.00 |
|
|
| D2020 |
Domestic Water Distribution |
3.24 |
61,500.00 |
|
|
| D2040 |
Rain Water Drainage |
0.30 |
5,650.00 |
|
|
| D3010 |
Energy Supply |
5.29 |
100,500.00 |
|
|
| D3030 |
Cooling Generating Systems |
7.39 |
140,500.00 |
|
|
| D4010 |
Sprinklers |
2.09 |
39,800.00 |
|
|
| D5010 |
Electrical Service/Distribution |
2.34 |
44,400.00 |
|
|
| D5020 |
Lighting and Branch Wiring |
5.66 |
107,500.00 |
|
|
| D5030 |
Communications and Security |
1.09 |
20,700.00 |
|
|
| D5090 |
Other Electrical Systems |
0.16 |
3,125.00 |
|
|
| E Equipment & Furnishings |
|
|
2.9% |
|
| E1090 |
Other Equipment |
2.61 |
49,500.00 |
|
|
| |
|
90.82 |
1,725,625.00 |
100% |
|
| |
GENERAL CONDITIONS (Overhead & Profit) |
0.00 |
0.00 |
|
|
| |
ARCHITECTURAL FEES |
7.26 |
138,000.00 |
|
|
| |
USER FEES |
0.00 |
0.00 |
|
|
| |
TOTAL BUILDING COST |
98.09 |
1,863,625.00 |
|
|
Home Page:
On Time and On Call Estimating, when you require it, when you want it, delivered to you when you need it!
Line item cost report by CSI Divisions of a Day Care Center in Delaware
| Daycare Center, Anywhere, Delaware for XYZ General Contractors, Anytown, DE |
| Qty |
CSI Number |
Description |
Crew |
Output |
Labor Hours |
Unit |
Bare Mat. |
Bare Labor |
Bare Equip. |
Total |
Total Incl. O&P |
| Division 2 |
Site Work |
|
|
|
|
|
|
|
|
|
|
| 109.000 |
02 060 150 0300 |
Aggregate, crushed stone, 1.40 tons per C.Y., 1-1/2", spread with 200 H.P. dozer, includes load at pit and haul, 2 miles round trip, excludes compaction |
B15 |
600 |
0.047 |
C.Y. |
3,488.00 |
142.79 |
445.81 |
4,076.60 |
4,523.50 |
| 180.000 |
02 315 610 0062 |
Excavating, trench or continuous footing, common earth, 3/4 C.Y. excavator, 1' to 4' deep, excludes sheeting or dewatering |
B12F |
270 |
0.059 |
B.C.Y. |
0.00 |
316.80 |
412.20 |
729.00 |
981.00 |
| |
|
Division 2 Subtotal |
|
|
|
|
3,488.00 |
459.59 |
858.01 |
4,805.60 |
5,504.50 |
| Division 3 |
Concrete |
|
|
|
|
|
|
|
|
|
|
| 396.000 |
03 150 250 2000 |
Expansion joint, premolded, bituminous fiber, 1/2" x 4" |
1 Carp |
375 |
0.021 |
L.F. |
166.32 |
269.28 |
0.00 |
435.60 |
641.52 |
| 30.000 |
03 310 240 3940 |
Structural concrete, in place, continuous strip footing, 24" x 12", reinforced, includes forms(4 uses), and finishing |
C14C |
48 |
2.333 |
C.Y. |
4,470.00 |
1,800.00 |
15.90 |
6,285.90 |
8,010.00 |
| 102.000 |
03 310 240 4650 |
Structural concrete, in place, slab on grade, 4" thick, includes forms(4 uses) and reinforcing steel |
C14E |
60.75 |
1.449 |
C.Y. |
13,668.00 |
3,876.00 |
42.84 |
17,586.84 |
21,726.00 |
| 7,809.000 |
03 350 300 0250 |
Concrete finishing, floors, monolithic, machine trowel finish |
1 Cefi |
550 |
0.015 |
S.F. |
0.00 |
2,967.42 |
0.00 |
2,967.42 |
4,763.49 |
| 868.000 |
03 350 325 0120 |
Control joint, concrete floor slab, sawcut in green concrete, 1" depth |
C27 |
2,000 |
0.008 |
L.F. |
86.80 |
182.28 |
60.76 |
329.84 |
460.04 |
| 868.000 |
03 350 325 0200 |
Control joint, clean out control joint of debris |
C28 |
6,000 |
0.001 |
L.F. |
0.00 |
34.72 |
0.00 |
34.72 |
52.08 |
| 868.000 |
03 350 325 0320 |
Control joint, backer rod, polyethylene, 1/4" diameter |
1 Cefi |
460 |
0.017 |
L.F. |
34.72 |
390.60 |
0.00 |
425.32 |
668.36 |
| |
|
Division 3 Subtotal |
|
|
|
|
18,425.84 |
9,520.30 |
119.50 |
28,065.64 |
36,321.49 |
| Division 4 |
Masonry |
|
|
|
|
|
|
|
|
|
|
| 0.165 |
04 810 100 0500 |
brick, cap course on block wainscot T.L. lots, 4.50/S.F., 4" x 2-2/3" x 8", includes 3% brick and 25% mortar waste, excludes scaffolding, grout and reinforcing |
D8 |
1.3 |
30.769 |
M |
109.73 |
133.65 |
0.00 |
243.38 |
342.38 |
| 1,056.000 |
04 810 182 6100 |
Split face or scored split face concrete masonry unit (CMU), 2000 psi, 4" x 8" x 16", excludes scaffolding, grout and reinforcing |
D8 |
350 |
0.114 |
S.F. |
3,104.64 |
3,168.00 |
0.00 |
6,272.64 |
8,712.00 |
| 267.000 |
04 810 186 1150 |
Concrete masonry unit (CMU), foundation wall, trowel cut joints, normal weight, hollow, 2000 psi, 8" x 8" x 16", includes mortar and horizontal joint reinforcing every other course, excludes scaffolding, grout and vertical reinforcing |
D8 |
415 |
0.096 |
S.F. |
1,118.73 |
675.51 |
0.00 |
1,794.24 |
2,349.60 |
| 1,600.000 |
04 810 186 1250 |
Concrete masonry unit (CMU), foundation wall, trowel cut joints, normal weight, hollow, 2000 psi, 12" x 8" x 16", includes mortar and horizontal joint reinforcing every other course, excludes scaffolding, grout and vertical reinforcing |
D9 |
290 |
0.166 |
S.F. |
9,760.00 |
6,768.00 |
0.00 |
16,528.00 |
22,000.00 |
| |
|
Division 4 Subtotal |
|
|
|
|
14,093.10 |
10,745.16 |
0.00 |
24,838.26 |
33,403.98 |
| Division 5 |
Metals |
|
|
|
|
|
|
|
|
|
|
| 100.000 |
05 090 080 0340 |
Anchor bolt, L-type, plain steel, 3/4" dia x 36" L, incl nut & washer |
2 Carp |
25 |
0.64 |
Ea. |
370.00 |
2,250.00 |
0.00 |
2,620.00 |
4,200.00 |
| 300.000 |
05 410 120 1230 |
Bridging, solid, length of LB track between LB studs, per stud bay, 18 ga x 6" W x 16" L, incl bent tabs at ends |
1 Carp |
115 |
0.07 |
Ea. |
642.00 |
729.00 |
0.00 |
1,371.00 |
1,950.00 |
| 190.000 |
05 410 300 1230 |
Boxed headers/beam, galv CF joist/LB track for LB stud partition, triple, 18 ga x 12" D |
2 Carp |
160 |
0.1 |
L.F. |
2,356.00 |
665.00 |
0.00 |
3,021.00 |
3,705.00 |
| 396.000 |
05 410 400 5200 |
Partition, galv LB studs, 18 ga x 6" W studs 16" O.C. x 10' H, incl galv top & bottom track, excl openings, headers, beams, bracing & bridging |
2 Carp |
73 |
0.219 |
L.F. |
5,821.20 |
3,049.20 |
0.00 |
8,870.40 |
11,484.00 |
| |
|
Division 5 Subtotal |
|
|
|
|
9,189.20 |
6,693.20 |
0.00 |
15,882.40 |
21,339.00 |
| Division 6 |
Wood/Plastics |
|
|
|
|
|
|
|
|
|
|
| 3.500 |
06 110 100 0200 |
Miscellaneous wood blocking, to steel construction, Truss bracing etc. |
1 Carp |
0.18 |
44.444 |
M.B.F. |
1,942.50 |
5,075.00 |
0.00 |
7,017.50 |
10,675.00 |
| 4,200.000 |
06 160 800 2850 |
1/2" gypsum sheathing, weatherproof, exterior walls |
2 Carp |
1,125 |
0.014 |
S.F. |
2,604.00 |
1,932.00 |
0.00 |
4,536.00 |
6,090.00 |
| 9,500.000 |
06 160 800 3100 |
Sheathing, wood fiber, osb w/ clips, regular, 5/8" thick |
2 Carp |
1,200 |
0.013 |
S.F. |
6,745.00 |
4,085.00 |
0.00 |
10,830.00 |
14,440.00 |
| 7,809.000 |
06 170 980 0400 |
Roof Trusses, fink (W) or King post type, metal plate connected, 4 in 12 slope, 2'-0" O.C.,44' to 60' span |
F3 |
3,000 |
0.013 |
SF Flr. |
17,414.07 |
3,123.60 |
2,264.61 |
22,802.28 |
26,941.05 |
| 460.000 |
06 220 500 3350 |
Moldings, exterior, fascia, sterling pine, 1" x 6", paintable |
1 Carp |
250 |
0.032 |
L.F. |
745.20 |
478.40 |
0.00 |
1,223.60 |
1,637.60 |
| 180.000 |
06 220 700 0800 |
2" pine chair rail, trim, 3/4" thick, paintable, hallway |
1 Carp |
270 |
0.03 |
L.F. |
264.60 |
172.80 |
0.00 |
437.40 |
583.20 |
| 375.000 |
06 220 700 3900 |
1" x 2" pine, miscellaneous trim, interior |
1 Carp |
240 |
0.033 |
L.F. |
262.50 |
405.00 |
0.00 |
667.50 |
982.50 |
| 12.000 |
06 220 800 3170 |
Door & Window Moldings, double width, 1 head & 2 sides, 2-1/2" wide, |
1 Carp |
5.3 |
1.509 |
Opng. |
378.00 |
594.00 |
0.00 |
972.00 |
1,416.00 |
| 120.000 |
06 220 800 5000 |
Door & Window Moldings, stool caps, stock pine, 11/16" x 3-1/2", paintable |
1 Carp |
200 |
0.04 |
L.F. |
270.00 |
156.00 |
0.00 |
426.00 |
560.40 |
| 4,100.000 |
06 250 200 1300 |
Hardboard paneling, plastic faced hardboard, 1/4" thick, excluding furring or trim |
2 Carp |
500 |
0.032 |
S.F. |
3,280.00 |
4,264.00 |
0.00 |
7,544.00 |
10,865.00 |
| |
|
Division 6 Subtotal |
|
|
|
|
33,905.87 |
20,285.80 |
2,264.61 |
56,456.28 |
74,190.75 |
| Division 7 |
Thermal/Moisture Protection |
|
|
|
|
|
|
|
|
|
|
| 1,585.000 |
07 210 600 0700 |
Perimeter Insulation, polystyrene, expanded, 2" thick, R8 |
1 Carp |
675 |
0.012 |
S.F. |
935.15 |
602.30 |
0.00 |
1,537.45 |
2,060.50 |
| 4,200.000 |
07 210 950 0160 |
Fiberglass insulation, kraft faced, batts or blankets for walls or ceilings, 6" thick, R19, 15" wide |
1 Carp |
1,350 |
0.006 |
S.F. |
1,806.00 |
798.00 |
0.00 |
2,604.00 |
3,318.00 |
| 8,201.000 |
07 210 950 0920 |
Wall or Ceiling Insulation, Non-Rigid, fiberglass, unfaced, batts or blankets, 9" thick, R30, 23" wide |
1 Carp |
1,150 |
0.007 |
S.F. |
6,806.83 |
1,804.22 |
0.00 |
8,611.05 |
10,579.29 |
| 82.000 |
07 260 100 0900 |
Building Paper, polyethylene vapor barrier, standard, .underslab, 6 mil, 9' x 400' roll |
1 Carp |
37 |
0.216 |
Sq. |
384.58 |
565.80 |
0.00 |
950.38 |
1,381.70 |
| 45.000 |
07 310 050 0900 |
Aluminum flashing, valley section, .024" thick |
1 Carp |
170 |
0.047 |
L.F. |
131.85 |
66.15 |
0.00 |
198.00 |
256.50 |
| 99.500 |
07 310 100 0300 |
Asphalt Shingles, standard, laminated multi-layered shingles, class A, 240-260 lb/sq |
1 Rofc |
4.5 |
1.778 |
Sq. |
5,721.25 |
4,726.25 |
0.00 |
10,447.50 |
15,024.50 |
| 99.500 |
07 310 100 0800 |
Asphalt Shingles, #15 felt underlayment |
1 Rofc |
64 |
0.125 |
Sq. |
465.66 |
331.34 |
0.00 |
797.00 |
1,124.35 |
| 4.500 |
07 310 100 0850 |
Asphalt Shingles, self adhering polyethylene and rubberized asphalt underlayment, 3' roll |
1 Rofc |
22 |
0.364 |
Sq. |
247.50 |
43.43 |
0.00 |
290.93 |
353.25 |
| 3,000.000 |
07 460 600 0020 |
Vinyl siding, solid PVC panels, plain, 8" to 10" wide |
1 Carp |
255 |
0.031 |
S.F. |
2,970.00 |
2,760.00 |
0.00 |
5,730.00 |
7,950.00 |
| 1,400.000 |
07 460 600 0200 |
Vinyl siding, soffit & fascia |
1 Carp |
205 |
0.039 |
S.F. |
3,024.00 |
1,610.00 |
0.00 |
4,634.00 |
6,062.00 |
| 40.000 |
07 460 600 0500 |
Vinyl siding, corner posts, outside corner |
1 Carp |
205 |
0.039 |
L.F. |
78.00 |
46.00 |
0.00 |
124.00 |
163.60 |
| 100.000 |
07 710 400 0400 |
Aluminum downspouts, enameled, 3" x 4", .024" thick |
1 Shee |
140 |
0.057 |
L.F. |
386.00 |
200.00 |
0.00 |
586.00 |
760.00 |
| 460.000 |
07 710 650 0400 |
Aluminum gutters, stock units, enameled, 5" box, .032" thick |
1 Shee |
120 |
0.067 |
L.F. |
1,200.60 |
1,076.40 |
0.00 |
2,277.00 |
3,128.00 |
| 90.000 |
07 720 550 0450 |
Ridge Vents, flexible roll, excl. shingles |
1 Rofc |
160 |
0.05 |
L.F. |
230.40 |
120.60 |
0.00 |
351.00 |
472.50 |
| |
|
Division 7 Subtotal |
|
|
|
|
24,387.82 |
14,750.48 |
0.00 |
39,138.30 |
52,634.19 |
| Division 8 |
Doors, Windows, Glass |
|
|
|
|
|
|
|
|
|
|
| 1.000 |
08 110 820 0025 |
Frames, steel, knock down, single, 16 ga., up to 5-3/4" deep, 6'-8" h x 3'-0" w |
2 Carp |
16 |
1 |
Ea. |
141.00 |
32.00 |
0.00 |
173.00 |
211.00 |
| 3.000 |
08 110 820 3000 |
Steel frame knock down, 14 gauge, up to 5-3/4" D, 6'-8" H, 3'-0" W , single |
2 Carp |
16 |
1 |
Ea. |
441.00 |
96.00 |
0.00 |
537.00 |
651.00 |
| 8.000 |
08 110 820 3620 |
Steel frame knock down, 14 gauge, up to 5-3/4" D, 7'-0" H, 6'-0" W, double |
2 Carp |
12 |
1.333 |
Ea. |
1,432.00 |
340.00 |
0.00 |
1,772.00 |
2,160.00 |
| 12.000 |
08 210 930 1320 |
Doors, wood, flush, birch, solid core, up to 1-3/4" x 3'-0" x 3'-0" wide, special construction w/ hardware |
2 Carp |
15 |
1.067 |
Ea. |
1,344.00 |
408.00 |
0.00 |
1,752.00 |
2,184.00 |
| 20.000 |
08 210 950 2260 |
Doors, wood, flush, birch, solid core, 1-3/4" x 3'-0" x 7'-0" |
2 Carp |
14 |
1.143 |
Ea. |
5,760.00 |
730.00 |
0.00 |
6,490.00 |
7,500.00 |
| 12.000 |
08 210 960 3240 |
Frames, wood, interior, oak, 11/16" x 5-3/16" deep for up to 3'-0"x 3'0" doors |
2 Carp |
350 |
0.046 |
L.F. |
59.28 |
17.64 |
0.00 |
76.92 |
95.40 |
| 13.000 |
08 410 130 0020 |
Doors & Frames, aluminum, narrow stile, clear finish, 3'-0" x 7'-0" opening, HM frame, incl. standard hardware, excl. glass |
2 Sswk |
2 |
8 |
Ea. |
13,802.75 |
3,783.00 |
0.00 |
17,585.75 |
22,612.53 |
| 2.000 |
08 410 130 0300 |
Doors & Frames, aluminum, narrow stile, clear finish, 6'-0" x 7'-0" opening, HM frame, incl. standard hardware, excl. glass |
2 Sswk |
1.3 |
12.308 |
Ea. |
2,100.00 |
890.00 |
0.00 |
2,990.00 |
4,050.00 |
| 0.000 |
08 410 130 1100 |
Doors & Frames, aluminum, wide stile, clear finish, incl. standard hardware, excl. glass, for full vision doors with 1/2" glass, add |
|
|
|
Leaf |
55.00% |
|
|
|
|
| 0.000 |
08 410 130 1100 |
Doors & Frames, aluminum, narrow stile, clear finish, incl. standard hardware, excl. glass, for full vision doors with 1/2" glass, add |
|
|
|
Leaf |
55.00% |
|
|
|
|
| 24.000 |
08 550 200 0525 |
Windows, wood, casement, vinyl clad, premium, double insulated glass, 4'-0" x 4'-0" high, incl. frame, screens and grills |
1 Carp |
8 |
1 |
Ea. |
9,000.00 |
804.00 |
0.00 |
9,804.00 |
11,160.00 |
| 38.000 |
08 710 650 1000 |
Door hardware, lockset, heavy duty, cylindrical, with sectional trim, non-keyed, passage |
1 Carp |
12 |
0.667 |
Ea. |
5,016.00 |
855.00 |
0.00 |
5,871.00 |
6,992.00 |
| 0.000 |
08 710 150 0010 |
Total Hardware for job , precentage of job, 2.5%, H/Clips, all fasteners etc. |
|
|
|
|
|
2,500.00 |
|
15,000.00 |
19,500.00 |
| |
|
Division 8 Subtotal |
|
|
|
|
39,097.13 |
10,455.64 |
0.00 |
62,051.67 |
77,115.93 |
| Division 9 |
Finishes |
|
|
|
|
|
|
|
|
|
|
| 15,200.000 |
09 110 100 2900 |
Metal stud partition, non-load bearing, galvanized, 10'-6" high, 4" wide, 20 gauge, 16" O.C., includes top & bottom track |
1 Carp |
380 |
0.021 |
S.F. |
11,248.00 |
10,032.00 |
0.00 |
21,280.00 |
29,336.00 |
| 7,809.000 |
09 130 100 0300 |
Acoustic ceiling grid, 2' x 2' |
1 Carp |
650 |
0.012 |
S.F. |
5,310.12 |
2,967.42 |
0.00 |
8,277.54 |
11,010.69 |
| 7,809.000 |
09 130 100 0360 |
Acoustic ceiling grid, for fire-rated grid, add |
|
|
|
S.F. |
702.81 |
0.00 |
0.00 |
702.81 |
773.09 |
| 7,809.000 |
09 130 100 0900 |
Carrier channels, for ceilings with recessed lighting fixtures, add |
1 Carp |
460 |
0.017 |
S.F. |
1,717.98 |
4,294.95 |
0.00 |
6,012.93 |
9,136.53 |
| 82.000 |
09 130 100 1040 |
Hanging wire, 4' long, 12 gauge |
1 Carp |
65 |
0.123 |
C.S.F. |
590.40 |
317.34 |
0.00 |
907.74 |
1,189.00 |
| 20,200.000 |
09 250 700 2050 |
Gypsum wallboard, on walls, standard, taped & finished (level 4 finish), 5/8" thick |
2 Carp |
965 |
0.017 |
S.F. |
9,090.00 |
10,908.00 |
0.00 |
19,998.00 |
28,482.00 |
| 7,809.000 |
09 510 700 1110 |
Suspended Acoustic Ceiling Tiles, mineral Fiber Tile, lay-in, fine texture, 2' x 2' or 2' x 4', 5/8" thick |
1 Carp |
625 |
0.013 |
S.F. |
3,514.05 |
3,279.78 |
0.00 |
6,793.83 |
9,292.71 |
| 1,920.000 |
09 651 200 1150 |
Cove base, rubber or vinyl, standard colors, 4" h, .080" thick |
1 Tilf |
315 |
0.025 |
L.F. |
1,113.60 |
1,420.80 |
0.00 |
2,534.40 |
3,513.60 |
| 6,960.000 |
09 658 100 7350 |
Resilient Flooring, vinyl composition tile, 12" x 12" x 1/8" |
1 Tilf |
500 |
0.016 |
S.F. |
8,073.60 |
3,201.60 |
0.00 |
11,275.20 |
14,059.20 |
| 139.000 |
09 680 800 2920 |
Carpet, commercial grades, direct cement, nylon, plush, 30 oz., medium traffic |
1 Tilf |
57 |
0.14 |
S.Y. |
2,425.55 |
569.90 |
0.00 |
2,995.45 |
3,544.50 |
| 27.000 |
09 910 300 0200 |
Paints & Coatings, doors, flush, both sides, brushwork, stain, sealer + 2 coats polyurethane, incl. frame & trim |
1 Pord |
4 |
2 |
Ea. |
467.10 |
1,471.50 |
0.00 |
1,938.60 |
2,943.00 |
| 12.000 |
09 910 300 0380 |
Paints & Coatings, doors, flush, both sides, brushwork, stain, sealer + 2 coats polyurethane, incl. frame & trim, 3'-0"x 3'-0" doors |
1 Pord |
3 |
2.667 |
Ea. |
207.60 |
870.00 |
0.00 |
1,077.60 |
1,656.00 |
| 1.000 |
09 910 310 0140 |
Paints & Coatings, int. latex, doors, flush, both sides, roll & brush, primer + 2 coats, incl. frame & trim, metal |
1 Pord |
5 |
1.6 |
Ea. |
12.40 |
43.50 |
0.00 |
55.90 |
85.00 |
| 475.000 |
09 910 800 0410 |
Paints & Coatings, trim, ext., molding, primer + 2 coats ext. latex, brushwork, up to 14" wide, fascia |
1 Pord |
315 |
0.025 |
L.F. |
61.75 |
332.50 |
0.00 |
394.25 |
612.75 |
| 730.000 |
09 910 800 0410 |
Paints & Coatings, trim, ext., molding, primer + 2 coats ext. latex, brushwork, up to 14" wide, interior trim |
1 Pord |
315 |
0.025 |
L.F. |
94.90 |
511.00 |
0.00 |
605.90 |
941.70 |
| 540.000 |
09 910 800 0410 |
Paints & Coatings, trim, ext., molding, primer + 2 coats ext. latex, brushwork, up to 14" wide, misc. int. trim |
1 Pord |
315 |
0.025 |
L.F. |
70.20 |
378.00 |
0.00 |
448.20 |
696.60 |
| 16,850.000 |
09 910 920 1200 |
Paints & Coatings, walls & ceilings, interior, concrete, drywall or plaster, oil base, 3 coats, smooth finish, brushwork |
1 Pord |
510 |
0.016 |
S.F. |
2,696.00 |
7,245.50 |
0.00 |
9,941.50 |
14,828.00 |
| |
|
Division 9 Subtotal |
|
|
|
|
47,396.06 |
47,843.79 |
0.00 |
95,239.85 |
132,100.37 |
| Division 10 |
Specialties |
|
|
|
|
|
|
|
|
|
|
| 4.000 |
10 165 100 2600 |
Toilet cubicles, overhead braced plastic laminate partitions, install |
2 Carp |
6 |
2.667 |
Ea. |
3,080.00 |
328.00 |
0.00 |
3,408.00 |
3,960.00 |
| 3.000 |
10 810 100 0400 |
Toilet Accessories, diaper changing station, plastic |
1 Carp |
10 |
0.8 |
Ea. |
720.00 |
73.50 |
0.00 |
793.50 |
915.00 |
| 6.000 |
10 810 100 1000 |
Toilet Accessories, grab bars, straight, stainless steel, 30" long |
1 Carp |
22 |
0.364 |
Ea. |
162.00 |
67.20 |
0.00 |
229.20 |
291.00 |
| 6.000 |
10 810 100 1100 |
Toilet Accessories, grab bars, straight, stainless steel, 36" long |
1 Carp |
20 |
0.4 |
Ea. |
153.00 |
73.80 |
0.00 |
226.80 |
294.00 |
| 10.000 |
10 810 100 3100 |
Toilet Accessories, mirror, 36" x 24", with sst 3/4" square frame |
1 Carp |
15 |
0.533 |
Ea. |
1,450.00 |
164.50 |
0.00 |
1,614.50 |
1,870.00 |
| 10.000 |
10 810 100 4600 |
Toilet Accessories, soap dispenser, chrome, surface mounted, liquid |
1 Carp |
20 |
0.4 |
Ea. |
550.00 |
123.00 |
0.00 |
673.00 |
815.00 |
| 10.000 |
10 810 100 6100 |
Toilet Accessories, toilet tissue dispenser, stainless steel, surface mounted, single roll |
1 Carp |
30 |
0.267 |
Ea. |
144.50 |
82.00 |
0.00 |
226.50 |
300.00 |
| 8.000 |
10 810 100 6700 |
Toilet Accessories, towel dispenser, stainless steel, surface mounted |
1 Carp |
16 |
0.5 |
Ea. |
336.00 |
123.60 |
0.00 |
459.60 |
580.00 |
| |
|
Division 10 Subtotal |
|
|
|
|
6,595.50 |
1,035.60 |
0.00 |
7,631.10 |
9,025.00 |
| Division 11 |
Equipment |
|
|
|
|
|
|
|
|
|
|
| 1.000 |
11 012 100 0010 |
All equipment necessary for the food prep area, see prints, wholesale cost |
1 Plum |
3 |
2.667 |
Ea. |
14,182.00 |
2,130.00 |
0.00 |
16,312.00 |
37,520.00 |
| 1.000 |
11 119 450 5000 |
Laundry equipment, washer/dryer combo, residential, average |
1 Plum |
3 |
2.667 |
Ea. |
795.00 |
95.00 |
0.00 |
890.00 |
1,025.00 |
| |
|
Division 11 Subtotal |
|
|
|
|
14,977.00 |
2,225.00 |
0.00 |
17,202.00 |
38,545.00 |
| Division 12 |
Furnishings |
|
|
|
|
|
|
|
|
|
|
| 35.000 |
12 310 750 0500 |
Casework, base cabinets,laminated plastic |
2 Carp |
10 |
1.6 |
L.F. |
8,295.00 |
1,732.50 |
0.00 |
10,027.50 |
12,075.00 |
| 86.000 |
12 310 750 1650 |
Casework, base cabinets, counter top, laminated plastic, incl. backsplash |
2 Carp |
40 |
0.4 |
L.F. |
4,386.00 |
1,057.80 |
0.00 |
5,443.80 |
6,579.00 |
| 33.000 |
12 310 750 2500 |
Casework, wall cabinets, laminated plastic |
2 Carp |
15 |
1.067 |
L.F. |
5,874.00 |
1,089.00 |
0.00 |
6,963.00 |
8,283.00 |
| 75.000 |
12 310 750 5450 |
Casework, school cabinets, wood, custom fabricated, laminated, special cubbies w/ coat hooks |
2 Carp |
20 |
0.8 |
L.F. |
15,525.00 |
1,837.50 |
0.00 |
17,362.50 |
20,175.00 |
| |
|
Division 12 Subtotal |
|
|
|
|
34,080.00 |
5,716.80 |
0.00 |
39,796.80 |
47,112.00 |
| Division 13 |
Special Construction |
|
|
|
|
|
|
|
|
|
|
| 8,201.000 |
13 720 065 0010 |
Communications & security systems, square foot pricing, @ $0.69 SF, Sub Contractor supplied |
|
|
|
S.F. |
|
|
0.00 |
5,665.00 |
7,365.00 |
| 8,201.000 |
13 930 400 0010 |
Sprinkler System square foot pricing, @ $2.55 SF, Sub Contractor supplied |
|
|
|
S.F. |
|
|
0.00 |
21,000.00 |
27,300.00 |
| |
|
Division 13 Subtotal |
|
|
|
|
|
|
0.00 |
26,665.00 |
34,665.00 |
| Division 15 |
Mechanical |
|
|
|
|
|
|
|
|
|
|
| 8,201.000 |
15 051 150 0010 |
Mechanical HVAC, & Plumbing, square foot pricing - HVAC @ $16.50 SF, Plumbing @ $9.10 SF, Sub Contractor supplied |
|
|
|
S.F. |
|
|
0.00 |
209,945.00 |
272,978.00 |
| 1.000 |
15 413 900 0180 |
Water cooler, wall mounted, non-recessed, 8.2 GPH |
Q1 |
4 |
4 |
Ea. |
650.00 |
145.00 |
0.00 |
795.00 |
955.00 |
| 1.000 |
15 413 900 2600 |
Water cooler, wall mounted, non-recessed, child height, 8 GPH |
Q1 |
4 |
4 |
Ea. |
1,650.00 |
145.00 |
0.00 |
1,795.00 |
2,075.00 |
| |
|
Division 15 Subtotal |
|
|
|
|
2,300.00 |
290.00 |
0.00 |
212,535.00 |
276,008.00 |
| Division 16 |
Electrical |
|
|
|
|
|
|
|
|
|
|
| 8,201.000 |
16 055 300 0010 |
Electrical, square foot pricing, Electrical @ $13.25 SF, Sub Contractor supplied |
|
|
|
S.F. |
|
|
|
108,665.00 |
141,265.00 |
| |
|
Totals |
|
|
|
|
$247,935.52 |
$130,021.36 |
$3,242.12 |
$738,972.90 |
$979,230.20 |
Sample of an assemblies Labor & Material Report of a one level office building
This example contains only plan assembly takeoff items. No soft costs are included. No overhead or profit is included in this representation of a labor and material report. All labor costs shown in this report are based on open shop wages. Simpson Estimating can deliver any report based on prevailing wage or union shop rates specific to your geographical location. And, any wage rate can be easily substituted in a report to reflect your specific company wage requirements. Call us today! Increase your business and enjoy increased profits by outsourcing some or all of your bidding to Robert Simpson Estimating.
| One Level Office Building Labor & Material Detail Report |
|
|
|
|
| Qty |
Assembly Number |
Description |
Unit |
Mat. |
Inst. |
Total |
| 500.000 |
A1010 110 2100 |
Strip footing, load 2.6KLF,soil capacity 3KSF, 16"wide x 8"deep plain |
L.F. |
3,050.00 |
4,825.00 |
7,875.00 |
| 500.000 |
A1010 310 1000 |
Foundation underdrain, outside only, PVC, 4" diameter |
L.F. |
2,550.00 |
1,520.00 |
4,070.00 |
| 1,875.000 |
A1030 120 4460 |
Slab on grade, 6" thick, non industrial, non reinforced |
S.F. |
4,368.75 |
3,543.75 |
7,912.50 |
| 5,625.000 |
B1010 217 2500 |
CIP slbs, 1 way,sgl 8' span,40 PSF supimp,4" thick,90 PSF total |
S.F. |
19,856.25 |
30,656.25 |
50,512.50 |
| 1,875.000 |
B1010 217 3000 |
CIP slbs, 1 way,sgl 10' span,40 PSF supimp,4" thick,90 PSF total |
S.F. |
6,937.50 |
10,968.75 |
17,906.25 |
| 12,000.000 |
B2010 101 2100 |
Conc wall reinforced, 8' high, 6" thick, plain finish, 3000 PSI |
S.F. |
57,120.00 |
144,000.00 |
201,120.00 |
| 90.000 |
B2020 106 6450 |
Windows,al,projecting,std gl,4'-5" x 5'-3" |
Ea. |
35,100.00 |
11,160.00 |
46,260.00 |
| 8.000 |
B2030 220 3550 |
Dr,steel 18 ga,hol metal,1 dr w/fr,no label,4'-0" x 8'-0" opening |
Opng. |
13,400.00 |
1,920.00 |
15,320.00 |
| 1,875.000 |
B3010 120 2100 |
Sgl ply memb, EPDM, 45 mils, loosely laid w/ stone ballast |
S.F. |
1,368.75 |
618.75 |
1,987.50 |
| 3.000 |
B3020 210 0800 |
Rf hatches,w/curb&1"fbgl insul,2'x6"x8'-0", al curb and cov, 260 lbs |
Opng. |
4,950.00 |
618.00 |
5,568.00 |
| 10,000.000 |
C1010 126 5200 |
Ptns/met,5/8"fr drwl f,none base,1-5/8"@24" OC fmg,same opp f,0 insul |
S.F. |
9,300.00 |
19,100.00 |
28,400.00 |
| 60.000 |
C1020 114 3020 |
Met dr/met fr,flush,cmpst,18ga full pnl,3'0"x6'8",butt weld fr,8-3/4" |
Ea. |
39,000.00 |
17,640.00 |
56,640.00 |
| 20.000 |
C1030 110 0400 |
Toilet partitions, cubicles, ceiling hung, painted metal |
Unit |
10,600.00 |
3,560.00 |
14,160.00 |
| 16.000 |
C1030 510 0120 |
Specialties, directory boards, outdoor, black plastic, 36" x 24" |
Ea. |
12,240.00 |
5,680.00 |
17,920.00 |
| 8.000 |
C1030 710 0120 |
Specialties, bthrm accessories, st steel, disp, towel, surface mtd |
Ea. |
336.00 |
180.00 |
516.00 |
| 8.000 |
C1030 710 0140 |
Spclties, bthrm accessories, st steel, grab bar, 1-1/4" diam, 12" lng |
Ea. |
180.00 |
119.20 |
299.20 |
| 8.000 |
C1030 710 0160 |
Spclties, bthrm accessories, st steel, mir, frd with shelf, 18" x 24" |
Ea. |
1,400.00 |
142.80 |
1,542.80 |
| 8.000 |
C1030 710 0180 |
Bthrm accessories, st st, toilet tissue disp, surf mtd, sgl roll |
Ea. |
104.40 |
95.20 |
199.60 |
| 8.000 |
C1030 710 0300 |
Specialties, medcn cabs, sliding mir dr, 20" x 16" x 4-3/4", unlted |
Ea. |
808.00 |
408.00 |
1,216.00 |
| 3.000 |
C2010 110 0480 |
Stairs, CIP concrete, w/o landing, 12 risers, with nosing |
Flight |
4,425.00 |
5,025.00 |
9,450.00 |
| 30,000.000 |
C3010 230 0080 |
Pnting, int on plas and drwl, brushwork, primer & 2 coats |
S.F. |
4,800.00 |
19,200.00 |
24,000.00 |
| 10,000.000 |
C3010 235 2060 |
Painting, wood trim, to 6" wide, enamel, primer & 2 coats |
L.F. |
1,500.00 |
4,900.00 |
6,400.00 |
| 5,625.000 |
C3020 410 0080 |
Carpet tile, nylon, fusion bonded, 18" x 18" or 24" x 24", 35 oz |
S.F. |
22,500.00 |
2,587.50 |
25,087.50 |
| 5,625.000 |
C3030 110 5200 |
Drwl clgs,5/8"fr drwl,ptd and txtd fnsh,1"x3"wd,16" OC furr,mas sprt |
S.F. |
4,387.50 |
12,937.50 |
17,325.00 |
| 1.000 |
D1010 110 2200 |
Hydraulic, pass elev, 3000 lb, 2 floors, 100 FPM |
Ea. |
46,900.00 |
9,900.00 |
56,800.00 |
| 20.000 |
D2010 120 1760 |
Water closets, battery mount, wall hung, side by side, first closet |
Ea. |
21,500.00 |
9,800.00 |
31,300.00 |
| 20.000 |
D2010 210 2000 |
Urinal, vitreous china, wall hung |
Ea. |
10,800.00 |
9,400.00 |
20,200.00 |
| 3.000 |
D2010 410 1960 |
Kitchen sink w/trim, cntrtop, stainless steel, 33" x 22" double bowl |
Ea. |
2,760.00 |
1,500.00 |
4,260.00 |
| 3.000 |
D2010 440 4380 |
Service sink w/trim, vitreous china, wall hung 22" x 20" |
Ea. |
3,525.00 |
2,070.00 |
5,595.00 |
| 3.000 |
D2010 810 2040 |
DF, 1 bubbler, wall mounted, semi-recessed, stainless steel |
Ea. |
3,525.00 |
831.00 |
4,356.00 |
| 1.000 |
D2020 250 1900 |
Gas fired water heater, com, 100< F rise, 115 MBH input, 110 GPH |
Ea. |
4,750.00 |
1,150.00 |
5,900.00 |
| 12.000 |
D2040 210 1880 |
Roof drain, DWV PVC, 2" diam, piping, 10' high |
Ea. |
2,172.00 |
4,740.00 |
6,912.00 |
| 500.000 |
D2090 810 0860 |
Pipe cast iron,soil, B & S, service weight, 3" diameter |
L.F. |
4,275.00 |
5,950.00 |
10,225.00 |
| 500.000 |
D2090 810 2820 |
Pipe plastic,PVC,DWV, schedule 40, 1-1/2" diameter |
L.F. |
860.00 |
5,500.00 |
6,360.00 |
| 5,675.000 |
D3010 520 2000 |
Com bldg htg sys,fin tube radn,frcd hw,10,000 SF, 100,000 CF,tot 2 fl |
S.F. |
19,351.75 |
18,614.00 |
37,965.75 |
| 5,675.000 |
D3020 102 1200 |
Small heating systems,electric blrs,steam, 1 floor, 5,000 SF, 205 MBH |
S.F. |
18,614.00 |
22,643.25 |
41,257.25 |
| 50.000 |
D3020 310 0090 |
Gas vent, galvanized steel, double wall, round pipe diameter, 10" |
V.L.F. |
1,425.00 |
750.00 |
2,175.00 |
| 5,675.000 |
D3030 110 3400 |
Packaged ch, air cld,with fan coil unit,offices, 6,000 SF, 19.00 ton |
S.F. |
46,818.75 |
24,629.50 |
71,448.25 |
| 1.000 |
D3050 185 0580 |
Computer room unit, air cooled, includes remote condenser, 3 ton |
Ea. |
11,000.00 |
1,425.00 |
12,425.00 |
| 5,675.000 |
D4010 410 0580 |
Wet pipe sprinkler systems, steel, light hazard, 1 floor, 2000 SF |
S.F. |
14,641.50 |
10,612.25 |
25,253.75 |
| 3.000 |
D4020 310 0560 |
Wet standpipe risers, class I, steel blk sch 40, 4" diam pipe, 1 fl |
Floor |
8,850.00 |
5,925.00 |
14,775.00 |
| 30.000 |
D4090 910 0040 |
Detectors with brackets, fixed temperature heat detector |
Ea. |
1,035.00 |
1,575.00 |
2,610.00 |
| 1.000 |
D4090 910 0470 |
Control station, multizone (4) control station with batteries |
Ea. |
3,025.00 |
835.00 |
3,860.00 |
| 3.000 |
D4090 910 0550 |
Manual pull station |
Ea. |
165.00 |
198.00 |
363.00 |
| 3.000 |
D4090 910 0640 |
Battery standby power 10" x 10" x 17" |
Ea. |
2,550.00 |
315.00 |
2,865.00 |
| 3.000 |
D4090 910 0740 |
Bell signalling device |
Ea. |
183.00 |
157.50 |
340.50 |
| 90.000 |
D4090 910 0340 |
Dispersion nozzle, FM200 1-1/2" dispersion nozzle |
Ea. |
5,535.00 |
2,520.00 |
8,055.00 |
| 300.000 |
D5010 110 0600 |
High voltage cable, neutral & conduit included, copper 2/0, 35 KV |
L.F. |
15,750.00 |
8,850.00 |
24,600.00 |
| 5,675.000 |
D5020 110 0680 |
Receptacles incl pl,box, cnd, wire,20 per 1000 SF,2.4 watts per SF |
S.F. |
4,880.50 |
11,804.00 |
16,684.50 |
| 5,675.000 |
D5020 115 0280 |
Receptacle systems, underfloor duct, 7' on center, low density |
S.F. |
24,629.50 |
9,874.50 |
34,504.00 |
| 5,675.000 |
D5020 130 0400 |
Wall switches, 10.0 per 1000 SF |
S.F. |
3,461.75 |
7,377.50 |
10,839.25 |
| 1.000 |
D5030 910 0280 |
Comm & alarm sys,incls outlets, boxes, cnd & W,sound sys, 100 outlets |
Ea. |
49,200.00 |
53,000.00 |
102,200.00 |
| 3.000 |
E1090 410 0120 |
Arch equip, appliances, range, built in, single oven 30" wide, econ |
Ea. |
1,695.00 |
207.00 |
1,902.00 |
| 3.000 |
E1090 410 0150 |
Arch equip, appliances, compactor, residential, economy |
Ea. |
1,575.00 |
213.00 |
1,788.00 |
| 3.000 |
E1090 410 0170 |
Arch equip, appliances, dish washer, built-in, 2 cycles, economy |
Ea. |
945.00 |
369.00 |
1,314.00 |
| 3.000 |
E1090 410 0190 |
Arch equip, appliances, garbage disposer, sink type, economy |
Ea. |
160.50 |
148.50 |
309.00 |
| 3.000 |
E1090 410 0210 |
Arch equip, appliances, refrigerator, no frost, 10 to 12 CF, economy |
Ea. |
1,680.00 |
162.00 |
1,842.00 |
| 90.000 |
E2010 310 0110 |
Furnishings, blinds, exterior, al, louvered, 1'-4" wide x 3'-0" long |
Ea. |
5,040.00 |
3,195.00 |
8,235.00 |
| 500.000 |
G1030 805 1310 |
Trenching, backhoe, 0 to 1 slope, 2' wide, 2' deep, 3/8 CY bucket |
L.F. |
0.00 |
1,305.00 |
1,305.00 |
| 500.000 |
G1030 815 1520 |
Pipe bedding, side slope 0 to 1, 3' wide, pipe size 14" diameter |
L.F. |
495.00 |
970.00 |
1,465.00 |
| 150.000 |
G2010 210 1520 |
Roadways, bituminous conc paving, 2-1/2" thick, 24' wide |
L.F. |
6,150.00 |
7,125.00 |
13,275.00 |
| 200.000 |
G2020 210 1520 |
Parking lot, 90< angle parking, 3" bituminous paving, 8" gravel base |
Car |
74,000.00 |
52,800.00 |
126,800.00 |
| 200.000 |
G2030 120 1600 |
Concrete sidewalk, 4" thick, 4" gravel base, 4' wide |
L.F. |
1,230.00 |
2,070.00 |
3,300.00 |
| 200.000 |
G2030 150 2050 |
Plaza, brk pavers,4"x8"x2-1/2",3/4" aggr base,course washed sand bed |
S.F. |
826.00 |
840.00 |
1,666.00 |
| 1.000 |
G2040 810 0120 |
Specialties, flagpoles, on grade, aluminum, tapered, 70' high |
Ea. |
7,125.00 |
1,175.00 |
8,300.00 |
| 200.000 |
G3010 110 2160 |
Wtr distr pipg,excav & backf excl,ductile iron cl 250,mech jt,8"diam |
L.F. |
3,160.00 |
3,820.00 |
6,980.00 |
| 200.000 |
G3020 110 2150 |
Drage and sewage piping,excav & backfill excluded,PVC,plain,6" diam |
L.F. |
972.00 |
554.00 |
1,526.00 |
| 4.000 |
G3030 210 1940 |
Manhole/catch basin, brick, 4' ID riser, 6' deep |
Ea. |
3,900.00 |
7,100.00 |
11,000.00 |
| 300.000 |
G3060 110 2110 |
Gas service pipg,excav & backf excluded,polyethylene,3" diam,sdr 11.5 |
L.F. |
666.00 |
1,086.00 |
1,752.00 |
| 10.000 |
G4020 110 2360 |
Site lighting, high pressure sodium, 400 watt, al pole, 40' high |
Ea. |
22,000.00 |
16,000.00 |
38,000.00 |
| 500.000 |
A1010 110 2300 |
Strip footing, load 3.9 KLF soil cap, 3 KSF, 24"wide x 8"deep, plain |
L.F. |
3,900.00 |
5,350.00 |
9,250.00 |
| |
|
|
|
|
|
|
| |
|
Totals |
|
$727,984.40 |
$637,841.70 |
$1,365,826.10 |
Robert Simpson Construction Estimator, 16 W. 39th Street, Wilmington, Delaware 19802-2204, Cell: 302-465-5068
|
