Estimate for:

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35

code
0203
0300
0300
0320
0400
0500
0550
0600
0600
0690
0700
0800
0800
0850
0850
0910
0940
0950
0960
1000
1200
1510
1520
1550
1600

description
unit msmt
Layout
days
Foundations continuous
lf
Foundations
cy
Floor Slab
sf
Masonry cu block
sf
Structural Steel & Joists
Tons
Metal Deck
sf
Roofing carpentry
lf
partitons/ floor framing
bf
counters & cabinets
ls
Built up Roof/Insulation/sht mtl
sf
Doors & Hdwe exterior
each
interior
each
Glass Store front
sf
Entries
pr
drywall
sf
Suspended Tile Ceiling
sf
floor tile
sub
painting
sub
specialties
ls
canopy at front walk
lf
plumbing
fixtures
Fire Protection sprinklers
sf
HVAC
tons
Electrical
sf

subtotals
0010,0020 taxes & Insurance
0100

field overhead

0001,0002 design & contractor's fee

date:

Page 1 of 5
quantity

labor

unit cost
material

18%

sub

estimator:
Labor
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

5%

Percent

6%

Percent

10%

Material
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

cost/sf

221001433.xls.ms_office

Sub
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Page 2 of 5
Total
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

221001433.xls.ms_office

Estimate
Estimate for:
code
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

0100
0110
0111
0112
0113
0114
0115
0116
0120
0121
0122
0123
0128
0140
0141
0142
0150
0160
0161
0162
0163
0170
0180

description
Brought forward pg 1of2
Office Time
Site Staff
Supt/Foreman
Assist Supt.
Timekeeper/clerk
Field Engineer
Warehouseman
Purchasing
Temp Facilities
Office
Storage
Toilets
setups
Equipment - rentals
Fuel & lubes
Maintenance
Small tools
Site Utilities
Phone/fax
Power
Water
Travel/drayage
Cleanup

0010,0020

subtotals
taxes & Insurance

0001,0002

design & contractor's fee

OH Sheet
unit msmt

quantity

labor

unit cost
material

sub

wk

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

wk
wk
wk
wk
wk
days
ls/mo
ls/mo
mo
allow
allow
allow
allow
allow
mos
mos
mos
allow
sf

18%

5%

Labor
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Material
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

10%

oh total=

CS7

$0.00

cost/sf
#DIV/0!

Sub
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Total
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

221001433.xls.ms_office

SAMPLE

Estimate for: a free standing drug store

code
description
1
0203
Layout
2
0300
Foundations continuous
3
0300
Foundations
4
0320
Floor Slab
5
0400
Masonry cu block
6
0500
Structural Steel & Joists
7
0550
Metal Deck
8
0600
Roofing carpentry
9
0600
partitons/ floor framing
10
0690
counters & cabinets
11
0700
Built up Roof/Insulation/sht mtl
12
0800
Doors & Hdwe exterior
13
0800
interior
14
0850
Glass Store front
15
0850
Entries
16
0910
drywall
17
0940
Suspended Tile Ceiling
18
0950
floor tile
19
0960
painting
20
1000
specialties
21
1200
canopy at front walk
22
1510
plumbing
23
1520
Fire Protection sprinklers
24
1550
HVAC
25
1600
Electrical
26
27
subtotals
28 0010,0020 taxes & Insurance
29
30
0100
field overhead
31
32 0001,0002 design & contractor's fee
33
34
35
36

3-Feb-98

unit msmt
days
lf
cy
sf
sf
Tons
sf
lf
bf
ls
sf
each
each
sf
pr
sf
sf
sub
sub
ls
lf
fixtures
sf
tons
sf

pg2 of 2 Estimate for free-standing drug store

quantity
2
400
10
10400
9000
24
9600
400
5000
1
9600
2
7
500
2
8400
7200
7200
1
1
80
7
9600
20
9600

labor
$400.00
$2.00
$30.00
$0.50
$1.00
$50.00
$0.10
$1.20
$0.35
$0.00
$0.00
$150.00
$150.00
$0.00
$0.00
$0.10
$0.00
$0.00
$0.00
$500.00
$60.00
$0.00
$0.00
$0.00
$0.00
$0.00

unit cost
material
$200.00
$4.00
$45.00
$1.20
$2.50
$850.00
$0.60
$1.00
$0.30
$0.00
$0.00
$600.00
$400.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,500.00
$50.00
$0.00
$0.00
$0.00
$0.00
$0.00

0.18
1

sub
$0.00
$3.00
$15.00
$0.50
$2.50
$150.00
$0.20
$0.00
$0.00
$6,000.00
$2.00
$0.00
$0.00
$15.00
$1,200.00
$0.75
$1.10
$0.60
$7,500.00
$0.00
$15.00
$600.00
$0.75
$1,000.00
$1.50
$0.00

0.05

Labor
$800.00
$800.00
$300.00
$5,200.00
$9,000.00
$1,200.00
$960.00
$480.00
$1,750.00
$0.00
$0.00
$300.00
$1,050.00
$0.00
$0.00
$840.00
$0.00
$0.00
$0.00
$500.00
$4,800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$27,980.00
$5,036.40

Material
$400.00
$1,600.00
$450.00
$12,480.00
$22,500.00
$20,400.00
$5,760.00
$400.00
$1,500.00
$0.00
$0.00
$1,200.00
$2,800.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$1,500.00
$4,000.00
$0.00
$0.00
$0.00
$0.00
$0.00
$74,990.00
$3,749.50

0.06

$0.10

cost/sf

SAMPLE OH Sheet
Page 8

Sub
$0.00
$1,200.00
$150.00
$5,200.00
$22,500.00
$3,600.00
$1,920.00
$0.00
$0.00
$6,000.00
$19,200.00
$0.00
$0.00
$7,500.00
$2,400.00
$6,300.00
$7,920.00
$4,320.00
$7,500.00
$0.00
$1,200.00
$4,200.00
$7,200.00
$20,000.00
$14,400.00
$0.00
$142,710.00

Total
$1,200.00
$3,600.00
$900.00
$22,880.00
$54,000.00
$25,200.00
$8,640.00
$880.00
$3,250.00
$6,000.00
$19,200.00
$1,500.00
$3,850.00
$7,500.00
$2,400.00
$7,140.00
$7,920.00
$4,320.00
$7,500.00
$2,000.00
$10,000.00
$4,200.00
$7,200.00
$20,000.00
$14,400.00
$0.00
$245,680.00
$8,785.90
$254,465.90
$15,267.95
$269,733.85
$26,973.39
$296,707.24
$30.91

code

description
Brought forward pgs 1of2
Office Time
Site Staff
Supt/Foreman
Assist Supt.
Timekeeper/clerk
Field Engineer
Warehouseman
Purchasing
Temp Facilities
Office
Storage
Toilets
setups
Equipment - rentals
Fuel & lubes
Maintenance
Small tools
Site Utilities
Phone/fax
Power
Water
Travel/drayage
Cleanup

1
0100
2
0110
3
0111
4
0112
5
0113
6
0114
7
0115
8
0116
9
0120
10
0121
11
0122
12
0123
13
0128
14
0140
15
0141
16
0142
17
0150
18
0160
19
0161
20
0162
21
0163
22
0170
23
0180
24
25
26
27
28
subtotals
29 0010,0020 taxes & Insurance
30
31
32 0001,0002 design & contractor's fee
33
34
35
36

unit msmt
wk

quantity
15
0
15
0
0
1
0
0
0
3
3
3
1
1
1
1
1
0
3.5
3.5
3.5
1
9600
0
0
0

wk
wk
wk
wk
wk
days
ls/mo
ls/mo
mo
allow
allow
allow
allow
allow
mos
mos
mos
allow
sf

unit cost
material

labor

$150.00
$0.00
$0.00
$0.00
$200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$50.00
$0.00
$65.00
$200.00
$100.00
$0.00 $3,000.00
$0.00
$300.00
$0.00
$300.00
$0.00
$700.00
$0.00
$0.00
$0.00
$300.00
$0.00
$150.00
$0.00
$50.00
$0.00
$0.00
$0.08
$0.02
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.18

sub
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$320.00
$0.00
$0.00
$0.00
$0.00
$0.00

0.05

Labor
$27,980.00
$2,250.00
$0.00
$3,000.00
$0.00
$0.00
$500.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$200.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$768.00
$0.00
$0.00
$0.00
$0.00
$34,698.00
$6,245.64

Material
$74,990.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$150.00
$195.00
$100.00
$3,000.00
$300.00
$300.00
$700.00
$0.00
$1,050.00
$525.00
$175.00
$0.00
$192.00
$0.00
$0.00
$0.00
$0.00
$81,677.00
$4,083.85

$0.10

cost/sf
oh total=

Page 9

$15,268.59

Sub
$142,710.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$320.00
$0.00
$0.00
$0.00
$0.00
$0.00
$143,030.00

Total
$245,680.00
$2,250.00
$0.00
$3,000.00
$0.00
$0.00
$500.00
$0.00
$0.00
$0.00
$0.00
$150.00
$195.00
$300.00
$3,000.00
$300.00
$300.00
$700.00
$0.00
$1,050.00
$525.00
$175.00
$320.00
$960.00
$0.00
$0.00
$0.00
$0.00
$259,405.00
$10,329.49
$269,734.49
$269,734.49
$26,973.45
$296,707.94
$30.91

6.00%