Estimate of Materials and Cost of Construction

Summary Amount
Subtotal $ 276,202
Profit/Overhead $ 69,051
Total $ 345,253

ITEM # PAGE DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST ITEM COST TRADE COST
REFERENCE FT
DEMOLITION $ 276,202
1 AD1.01 Remove aluminium window 1 0% 1 ea $ 100.0 $ 100
2 C-2.1,C-2.2 Remove asphalt pavement 2,107 0% 2,107 sf $ 3.0 $ 6,321
3 AD1.01 Remove casework 130 0% 130 lf $ 35.0 $ 4,550
4 C-2.1,C-2.2 Remove concrete pavement 2,092 0% 2,092 sf $ 3.0 $ 6,276
5 AD1.01 Remove flooring 3,461 0% 3,461 sf $ 3.0 $ 10,383
6 AD1.01 Remove grab bar 2 0% 2 ea $ 20.0 $ 40
7 C-2.1,C-2.2 Remove ramp 188 0% 188 sf $ 4.0 $ 752
8 AD1.01 Remove sink 11 0% 11 ea $ 35.0 $ 385
9 AD1.01 Remove skylight 6 0% 6 ea $ 50.0 $ 300
10 AD1.01 Remove tv monitor 7 0% 7 ea $ 50.0 $ 350
11 AD1.01 Remove wall 285 0% 285 sf $ 4.0 $ 1,140
12 AD1.01 Remove window 25 0% 25 ea $ 75.0 $ 1,875
13 AD4.01 Remove existing roof 2,330 0% 2,330 sf $ 5.0 $ 11,650
14 AD1.05 Remove gyp. board ceiling 1,188 0% 1,188 sf $ 3.0 $ 3,564
15 AD1.05 Remove 12"x12" surface adhered ceiling tiles 13,316 0% 13,316 sf $ 3.0 $ 39,948
16 AD1.01 Remove tile floor 345 0% 345 sf $ 4.0 $ 1,380
17 AD1.01 Remove tile on wall 500 0% 500 sf $ 3.0 $ 1,500
18 E2.12. Remove existing SCE pad mounted transformer 2 0% 2 ea $ 300.0 $ 600
19 CG100 Remove bollard 12 0% 12 ea $ 100.0 $ 1,200
20 AD101 Remove door 9 0% 9 ea $ 3.0 $ 27
21 AD101 Remove existing carpet floor 909 0% 909 sf $ 35.0 $ 31,815
22 AD131 Remove existing roof membrane 2,460 0% 2,460 sf $ 3.0 $ 7,380
23 AD101 Remove handrail 19 0% 19 lf $ 3.0 $ 57
24 AD101 Remove stair steps 6 0% 6 riser $ 20.0 $ 120
25 AD121 Existing acoustical ceiling to be removed 1,301 0% 1,301 sf $ 4.0 $ 5,204
26 AD101 Remove wall 1,711 0% 1,711 sf $ 35.0 $ 59,885
27 CG-100 Remove ac pavemnet & curb 683 0% 683 sf $ 50.0 $ 34,150
28 CG-100 Remove crosswalk striping 94 0% 94 lf $ 50.0 $ 4,700
29 CG-100 Remove pcc pavement 121 0% 121 sf $ 4.0 $ 484
30 CG-100 Remove walkway striping 23 0% 23 lf $ 75.0 $ 1,725
31 CG-100 Remove water line 171 0% 171 lf $ 5.0 $ 855
32 MD101 Remove duct 485 0% 485 If $ 3.0 $ 1,455
33 ED100 Remove data and power outlet 2 0% 2 ea $ 3.0 $ 6
34 ED100 Remove exit sign with bug eye 1 0% 1 ea $ 4.0 $ 4
35 ED100 Remove fire alarm pressure switch 1 0% 1 ea $ 3.0 $ 3
36 ED100 Remove fire alarm strobe light 6 0% 6 ea $ 300.0 $ 1,800
37 MD101 Remove mechanical unit 1 0% 1 ea $ 100.0 $ 100
38 MD101 Remove return grill 22 0% 22 ea $ 50.0 $ 1,100
39 ED100 Remove speaker 4 0% 4 ea $ 600.0 $ 2,400
40 MD101 Remove supply diffuser 22 0% 22 ea $ 150.0 $ 3,300
41 ED100 Remove wireless access point 2 0% 2 ea $ 50.0 $ 100
19 E2.12. Remove existing switchboard 1 0% 1 ea $ 100.0 $ 100
42 E2.13 Remove all interior lighting fixture remove and 15,400 0% 15,400 sf $ 1.0 $ 15,400
dispose all circuit conductors back to the source
43 E2.13 Remove and dispose all existing circuit conductors 1 0% 1 ls $ 600.0 $ 600
and switchers
44 M100 Remove duct 560 5% 588 lf $ 2.0 $ 1,176
45 M100 Remove fan coil unit 17 0% 17 ea $ 150.0 $ 2,550
46 P100 Remove fixture 40 0% 40 ea $ 50.0 $ 2,000
47 P100 Remove waste pipe , vent pipe & water line 1,348 0% 1,348 lf $ 4.0 $ 5,392
SUB TOTAL $ 276,202 $ 276,202
INSURANCE 3% $ 8,286 $ 8,286
OVERHEAD AND PROFIT 22% $ 60,764 $ 60,764
TOTAL BASE BID $ 345,253 $ 345,253

General Notes: The prices used while preparing the estimate were taken from RSMeans online i.e. the standard pricing & the company is not reponsible for any kind of
variations in the prices. So, it is preferred to review the prices.

Note Legend
1 The drawings are scaled as per the mentioned scales on the plans. F.C = Waste or diff. factor
2 The prices used are standard prices, unless otherwise noted. sf = square feet
lf = linear feet
Exclusions ea = each
1 Union Wages cy = cubic yard
sy = square yard
loc = location
ls = lump sum