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