Estimate of Materials and Cost of Construction

Summary Amount
Subtotal $ 704,905
Profit/Overhead $ 176,226
Total $ 881,131

ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST LABOR LABOR MATERIAL ITEM COST TRADE COST
REFERENCE FT HOURS COST COST
ELECTRICAL $ 704,905
Lighting items
1 E-2.01 2'x4' Highbay light, 203 watts 11 0% 11 ea $ 250.0 11.89 $ 1,100.0 $ 1,650.0 $ 2,750
2 E-2.01 2 Headed emergency light, 1.56 watts 11 0% 11 ea $ 200.0 9.51 $ 880.0 $ 1,320.0 $ 2,200
3 E-2.01 4' Edgelit surface mount light with battery pack, 40 2 0% 2 ea $ 350.0 3.03 $ 280.0 $ 420.0 $ 700
4 E-2.01 watts
4' Edgelit surface mount light, 40 watts 2 0% 2 ea $ 300.0 2.59 $ 240.0 $ 360.0 $ 600
5 E-2.01 4' Strip light, 36 watts 3 0% 3 ea $ 275.0 3.57 $ 330.0 $ 495.0 $ 825
6 E-2.01 4' Wall fixture, 36 watts 1 0% 1 ea $ 250.0 1.08 $ 100.0 $ 150.0 $ 250
7 E-2.01 6'' Downlight, 21.1 watts 14 0% 14 ea $ 300.0 18.16 $ 1,680.0 $ 2,520.0 $ 4,200
8 E-2.01 8' Tandem industrial light with battery pack, 69.5 2 0% 2 ea $ 400.0 3.46 $ 320.0 $ 480.0 $ 800
9 E-2.01 watts
8' Tandem industrial light, 69.5 watts 10 0% 10 ea $ 375.0 16.22 $ 1,500.0 $ 2,250.0 $ 3,750
10 E-2.01 Decorative sconce, 9 watts 2 0% 2 ea $ 350.0 3.03 $ 280.0 $ 420.0 $ 700
11 E-2.01 Exit and emergency light, 2.2 watts 4 0% 4 ea $ 250.0 4.32 $ 400.0 $ 600.0 $ 1,000
12 E-2.01 Interior wall sconce, 25 watts 1 0% 1 ea $ 300.0 1.30 $ 120.0 $ 180.0 $ 300
13 E-2.01 Jelly jar, surface mounted, 9 watts 1 0% 1 ea $ 250.0 1.08 $ 100.0 $ 150.0 $ 250
14 E-2.01 Pendant light, ceiling mounted, 60 watts 3 0% 3 ea $ 350.0 4.54 $ 420.0 $ 630.0 $ 1,050
15 E-2.01 Pylon sign 1 0% 1 ea $ 300.0 1.30 $ 120.0 $ 180.0 $ 300
16 E-2.01 Recessed can light, 58 watts 1 0% 1 ea $ 275.0 1.19 $ 110.0 $ 165.0 $ 275
17 E-2.01 Remote emergency light, 1.1 watts 3 0% 3 ea $ 200.0 2.59 $ 240.0 $ 360.0 $ 600
18 E-2.01 Tape light, 40 watts 3 0% 3 ea $ 300.0 3.89 $ 360.0 $ 540.0 $ 900
Power items
19 E-3.01, E-3.02 220V Outlet, +24'' 2 0% 2 ea $ 110.0 0.95 $ 88.0 $ 132.0 $ 220
20 E-3.01, E-3.02 Disconnect switch 7 0% 7 ea $ 200.0 6.05 $ 560.0 $ 840.0 $ 1,400
21 E-3.01, E-3.02 Disconnect switch, +48'' 1 0% 1 ea $ 200.0 0.86 $ 80.0 $ 120.0 $ 200
22 E-3.01, E-3.02 Duplex outlet, +38'' 4 0% 4 ea $ 110.0 1.90 $ 176.0 $ 264.0 $ 440
23 E-3.01, E-3.02 Duplex outlet, +48'' 3 0% 3 ea $ 110.0 1.43 $ 132.0 $ 198.0 $ 330
24 E-3.01, E-3.02 Duplex outlet 7 0% 7 ea $ 110.0 3.33 $ 308.0 $ 462.0 $ 770
25 E-3.01, E-3.02 Duplex outlet, +36'' 1 0% 1 ea $ 110.0 0.48 $ 44.0 $ 66.0 $ 110
26 E-3.01, E-3.02 Duplex outlet, +54'' 8 0% 8 ea $ 110.0 3.81 $ 352.0 $ 528.0 $ 880
27 E-3.01, E-3.02 Duplex outlet, +84'' 3 0% 3 ea $ 110.0 1.43 $ 132.0 $ 198.0 $ 330
28 E-3.01, E-3.02 Duplex outlet, +96'' 4 0% 4 ea $ 110.0 1.90 $ 176.0 $ 264.0 $ 440
ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST LABOR LABOR MATERIAL ITEM COST TRADE COST
REFERENCE FT HOURS COST COST
29 E-3.01, E-3.02 Duplex outlet, +120'' 1 0% 1 ea $ 115.0 0.50 $ 46.0 $ 69.0 $ 115
30 E-3.01, E-3.02 Duplex outlet, ceiling mounted 10 0% 10 ea $ 120.0 5.19 $ 480.0 $ 720.0 $ 1,200
31 E-3.01, E-3.02 Duplex outlet, GFCI 3 0% 3 ea $ 125.0 1.62 $ 150.0 $ 225.0 $ 375
32 E-3.01, E-3.02 Duplex outlet, GFI, WP, +72'' horizontal 1 0% 1 ea $ 135.0 0.58 $ 54.0 $ 81.0 $ 135
33 E-3.01, E-3.02 Duplex outlet, G 2 0% 2 ea $ 125.0 1.08 $ 100.0 $ 150.0 $ 250
34 E-3.01, E-3.02 Duplex outlet, GFCI, WP, +54'' 1 0% 1 ea $ 125.0 0.54 $ 50.0 $ 75.0 $ 125
35 E-3.01, E-3.02 Duplex outlet, GFI, +44'' 2 0% 2 ea $ 125.0 1.08 $ 100.0 $ 150.0 $ 250
36 E-3.01, E-3.02 Duplex outlet, USB, +36'' 1 0% 1 ea $ 150.0 0.65 $ 60.0 $ 90.0 $ 150
37 E-3.01, E-3.02 Duplex outlet, USB, +44'', horizontal mounted 3 0% 3 ea $ 150.0 1.95 $ 180.0 $ 270.0 $ 450
38 E-3.01, E-3.02 Junction box 24 0% 24 ea $ 250.0 25.95 $ 2,400.0 $ 3,600.0 $ 6,000
39 E-3.01, E-3.02 Motor rated toggle switch 7 0% 7 ea $ 200.0 6.05 $ 560.0 $ 840.0 $ 1,400
40 E-3.01, E-3.02 Occupancy sensor switch 6 0% 6 ea $ 300.0 7.78 $ 720.0 $ 1,080.0 $ 1,800
41 E-3.01, E-3.02 Photocell with manual override switch 6 0% 6 ea $ 250.0 6.49 $ 600.0 $ 900.0 $ 1,500
42 E-3.01, E-3.02 Quad outlet, +44'' 4 0% 4 ea $ 200.0 3.46 $ 320.0 $ 480.0 $ 800
43 E-3.01, E-3.02 Quad outlet 4 0% 4 ea $ 200.0 3.46 $ 320.0 $ 480.0 $ 800
44 E-3.01, E-3.02 Quad outlet, +24'' 17 0% 17 ea $ 200.0 14.70 $ 1,360.0 $ 2,040.0 $ 3,400
45 E-3.01, E-3.02 Quad outlet, +54'' 1 0% 1 ea $ 200.0 0.86 $ 80.0 $ 120.0 $ 200
46 E-3.01, E-3.02 Quad outlet, +84'' 1 0% 1 ea $ 200.0 0.86 $ 80.0 $ 120.0 $ 200
47 E-3.01, E-3.02 Quad outlet, GFCI 1 0% 1 ea $ 225.0 0.97 $ 90.0 $ 135.0 $ 225
48 E-3.01, E-3.02 Quad outlet, G 3 0% 3 ea $ 200.0 2.59 $ 240.0 $ 360.0 $ 600
49 E-3.01, E-3.02 Quad outlet, USB, +24'' 2 0% 2 ea $ 250.0 2.16 $ 200.0 $ 300.0 $ 500
50 E-3.01, E-3.02 Smoke detector 1 0% 1 ea $ 350.0 1.51 $ 140.0 $ 210.0 $ 350
51 E-3.01, E-3.02 SPST switch, +54'' 1 0% 1 ea $ 130.0 0.56 $ 52.0 $ 78.0 $ 130
52 E-3.01, E-3.02 Switch 7 0% 7 ea $ 100.0 3.03 $ 280.0 $ 420.0 $ 700
53 E-3.01, E-3.02 Telephone backboard 1 0% 1 ea $ 150.0 0.65 $ 60.0 $ 90.0 $ 150
54 E-3.01, E-3.02 Telephone/data outlet, +18'', WP 6 0% 6 ea $ 120.0 3.11 $ 288.0 $ 432.0 $ 720
55 E-3.01, E-3.02 Telephone/data outlet, +24'' 13 0% 13 ea $ 120.0 6.75 $ 624.0 $ 936.0 $ 1,560
56 E-3.01, E-3.02 Telephone/data outlet, +36'' 1 0% 1 ea $ 120.0 0.52 $ 48.0 $ 72.0 $ 120
57 E-3.01, E-3.02 Telephone/data outlet, +84'' 4 0% 4 ea $ 120.0 2.08 $ 192.0 $ 288.0 $ 480
58 E-3.01, E-3.02 Telephone/data outlet, +120'' 3 0% 3 ea $ 120.0 1.56 $ 144.0 $ 216.0 $ 360
59 E-3.01, E-3.02 Thermostat - programmable, +48'' aff 1 0% 1 ea $ 250.0 1.08 $ 100.0 $ 150.0 $ 250
60 E-3.01, E-3.02 Thermostat - programmable, +54'' 1 0% 1 ea $ 300.0 1.30 $ 120.0 $ 180.0 $ 300
61 E-3.01, E-3.02 Thermostat - programmable 4 0% 4 ea $ 300.0 5.19 $ 480.0 $ 720.0 $ 1,200
62 E-3.01, E-3.02 Toggle switch 2 0% 2 ea $ 200.0 1.73 $ 160.0 $ 240.0 $ 400
63 E-3.01, E-3.02 Wall pack light, 43.9 watts 11 0% 11 ea $ 300.0 14.27 $ 1,320.0 $ 1,980.0 $ 3,300
Lighting items
64 E3.1 TO E6.3 48" long surface mounted fixture with wrap arround 111 0% 111 ea $ 275.0 132.00 $ 12,210.0 $ 18,315.0 $ 30,525
65 E3.1 TO E6.3 with acryic
48" long lens 64
surface watts fixture with wrap arround
mounted 44 0% 44 ea $ 350.0 66.59 $ 6,160.0 $ 9,240.0 $ 15,400
66 with acryic lens 128 watts fixture with steel housing
E3.1 TO E6.3 48" long surface mounted 10 0% 10 ea $ 225.0 9.73 $ 900.0 $ 1,350.0 $ 2,250
25 watts
ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST LABOR LABOR MATERIAL ITEM COST TRADE COST
REFERENCE FT HOURS COST COST
67 E3.1 TO E6.3 48" long surface mounted fixture with steel housing 3 0% 3 ea $ 230.0 2.98 $ 276.0 $ 414.0 $ 690
66 E3.1 TO E6.3 with
Wall emergancy backup brackets
mounted bathrum 25 watts with brushed 36 60 0% 60 ea $ 120.0 31.14 $ 2,880.0 $ 4,320.0 $ 7,200
68 E3.1 TO E6.3 watts
Ceiling mounted bathroom light 52 watts 48 0% 48 ea $ 200.0 41.51 $ 3,840.0 $ 5,760.0 $ 9,600
69 E3.1 TO E6.3 6'' Downlight, 15watts 183 0% 183 ea $ 180.0 142.44 $ 13,176.0 $ 19,764.0 $ 32,940
70 E3.1 TO E6.3 6'' Downlight, 15watts with emergancy backup 18 0% 18 ea $ 200.0 15.57 $ 1,440.0 $ 2,160.0 $ 3,600
70 E3.1 TO E6.3 Pandeant fixture with satin white bowl and brushed 44 0% 44 ea $ 300.0 57.08 $ 5,280.0 $ 7,920.0 $ 13,200
71 E3.1 TO E6.3 54watts
Ceiling mounted hallway light fixture with opal 44 0% 44 ea $ 350.0 66.59 $ 6,160.0 $ 9,240.0 $ 15,400
72 E3.1 TO E6.3 diffuser 30 watts
Ceiling light fixture 130 0% 130 ea $ 250.0 140.54 $ 13,000.0 $ 19,500.0 $ 32,500
73 E3.1 TO E6.3 13" dia oval x 4" deep fixture 8 0% 8 ea $ 350.0 12.11 $ 1,120.0 $ 1,680.0 $ 2,800
74 E3.1 TO E6.3 24" bound bowl led pendant light 6 0% 6 ea $ 275.0 7.14 $ 660.0 $ 990.0 $ 1,650
75 E3.1 TO E6.3 52" 5 blade 39watt ceiling fan 3 0% 3 ea $ 300.0 3.89 $ 360.0 $ 540.0 $ 900
76 E3.1 TO E6.3 Dual technology line voltage ceiling sensor 14 0% 14 ea $ 275.0 16.65 $ 1,540.0 $ 2,310.0 $ 3,850
77 E3.1 TO E6.3 Emergency light 32 0% 32 ea $ 300.0 41.51 $ 3,840.0 $ 5,760.0 $ 9,600
78 E3.1 TO E6.3 Exit light with emergency battry backup 18 0% 18 ea $ 250.0 19.46 $ 1,800.0 $ 2,700.0 $ 4,500
79 E3.1 TO E6.3 Recessed led 14 watt light fixture 5 0% 5 ea $ 200.0 4.32 $ 400.0 $ 600.0 $ 1,000
80 E3.1 TO E6.3 Wall mounted emergency light fixture 3 0% 3 ea $ 275.0 3.57 $ 330.0 $ 495.0 $ 825
81 E3.1 TO E6.3 Wall mounted light fixture 5 0% 5 ea $ 200.0 4.32 $ 400.0 $ 600.0 $ 1,000
Power items
82 E3.1 TO E6.3 Switch 591 0% 591 ea $ 100.0 255.57 $ 23,640.0 $ 35,460.0 $ 59,100
83 E3.1 TO E6.3 Three way switch, 146 0% 146 ea $ 150.0 94.70 $ 8,760.0 $ 13,140.0 $ 21,900
84 E3.1 TO E6.3 Fire alaram tamper switch 6 0% 6 ea $ 120.0 3.11 $ 288.0 $ 432.0 $ 720
85 E3.1 TO E6.3 Fire alaram flow switch 6 0% 6 ea $ 125.0 3.24 $ 300.0 $ 450.0 $ 750
84 E3.1 TO E6.3 Duplex outlet, 20A 557 0% 557 ea $ 100.0 240.86 $ 22,280.0 $ 33,420.0 $ 55,700
86 E3.1 TO E6.3 Duplex outlet, GFI, +44'' 327 0% 327 ea $ 120.0 169.69 $ 15,696.0 $ 23,544.0 $ 39,240
87 E3.1 TO E6.3 Duplex outlet, GFCI, WP, +54'' 17 0% 17 ea $ 120.0 8.82 $ 816.0 $ 1,224.0 $ 2,040
88 E3.1 TO E6.3 Dryer duplex 44 0% 44 ea $ 110.0 20.93 $ 1,936.0 $ 2,904.0 $ 4,840
89 E3.1 TO E6.3 Range duplex outlet 44 0% 44 ea $ 110.0 20.93 $ 1,936.0 $ 2,904.0 $ 4,840
88 E3.1 TO E6.3 Junction box 57 0% 57 ea $ 200.0 49.30 $ 4,560.0 $ 6,840.0 $ 11,400
90 E3.1 TO E6.3 Smoke detector 74 0% 74 ea $ 300.0 96.00 $ 8,880.0 $ 13,320.0 $ 22,200
91 E3.1 TO E6.3 Combination smoke detector 38 0% 38 ea $ 450.0 73.95 $ 6,840.0 $ 10,260.0 $ 17,100
91 E3.1 TO E6.3 Telephone/data outlet, +18'', WP 44 0% 44 ea $ 110.0 20.93 $ 1,936.0 $ 2,904.0 $ 4,840
92 E3.1 TO E6.3 Telephone outlet, +24'' 195 0% 195 ea $ 120.0 101.19 $ 9,360.0 $ 14,040.0 $ 23,400
93 E3.1 TO E6.3 Fan 110 0% 110 ea $ 350.0 166.49 $ 15,400.0 $ 23,100.0 $ 38,500
94 E3.1 TO E6.3 Exaust fan 50 0% 50 ea $ 300.0 64.86 $ 6,000.0 $ 9,000.0 $ 15,000
95 E3.1 TO E6.3 Electric door bell 44 0% 44 ea $ 200.0 38.05 $ 3,520.0 $ 5,280.0 $ 8,800
96 E3.1 TO E6.3 Electric door bell push button 44 0% 44 ea $ 350.0 66.59 $ 6,160.0 $ 9,240.0 $ 15,400
97 E3.1 TO E6.3 Fire alaram low frequency sounder unit in residental 66 0% 66 ea $ 200.0 57.08 $ 5,280.0 $ 7,920.0 $ 13,200
98 E3.1 TO E6.3 Fire alaram low frequency sounder combo unit in 66 0% 66 ea $ 250.0 71.35 $ 6,600.0 $ 9,900.0 $ 16,500
97 E3.1 TO E6.3 residental
Call for assistance pull cord 44 0% 44 ea $ 150.0 28.54 $ 2,640.0 $ 3,960.0 $ 6,600
 ITEM # DRAWING DESCRIPTION QTY. FT QTY. W/ UNIT UNIT COST LABOR LABOR MATERIAL ITEM COST TRADE COST
REFERENCE FT HOURS COST COST
98 E3.1 TO E6.3 Call for assistance audible alarm 44 0% 44 ea $ 200.0 38.05 $ 3,520.0 $ 5,280.0 $ 8,800
99 E3.1 TO E6.3 Data outlet 4 0% 4 ea $ 100.0 1.73 $ 160.0 $ 240.0 $ 400
100 E3.1 TO E6.3 Disconnect switch 22 0% 22 ea $ 200.0 19.03 $ 1,760.0 $ 2,640.0 $ 4,400
101 E3.1 TO E6.3 Duplex outlet, GF 7 0% 7 ea $ 125.0 3.78 $ 350.0 $ 525.0 $ 875
102 E3.1 TO E6.3 Duplex outlet 107 0% 107 ea $ 110.0 50.90 $ 4,708.0 $ 7,062.0 $ 11,770
103 E3.1 TO E6.3 Electrical panel 6 0% 6 ea $ 3,200.0 83.03 $ 7,680.0 $ 11,520.0 $ 19,200
104 E3.1 TO E6.3 Junction box 13 0% 13 ea $ 350.0 19.68 $ 1,820.0 $ 2,730.0 $ 4,550
105 E3.1 TO E6.3 Special purpose outlet 12 0% 12 ea $ 125.0 6.49 $ 600.0 $ 900.0 $ 1,500
106 E3.1 TO E6.3 Telephone backboard 2 0% 2 ea $ 130.0 1.12 $ 104.0 $ 156.0 $ 260
107 E3.1 TO E6.3 Telephone/data outlet 11 0% 11 ea $ 120.0 5.71 $ 528.0 $ 792.0 $ 1,320
108 E3.1 TO E6.3 Time switch 1 0% 1 ea $ 100.0 0.43 $ 40.0 $ 60.0 $ 100
109 E3.1 TO E6.3 TV/data outlet one mounted high 9 0% 9 ea $ 130.0 5.06 $ 468.0 $ 702.0 $ 1,170
Mics…
110 E-3.01, E-3.02 Electrical meter 1 0% 1 ea $ 550.0 2.38 $ 220.0 $ 330.0 $ 550
111 E-3.01, E-3.02 Electrical panel, 100A 1 0% 1 ea $ 2,200.0 9.51 $ 880.0 $ 1,320.0 $ 2,200
112 E-3.01, E-3.02 Electrical panel, 225A 2 0% 2 ea $ 3,200.0 27.68 $ 2,560.0 $ 3,840.0 $ 6,400
113 E-3.01, E-3.02 Irrigation panel 1 0% 1 ea $ 3,500.0 15.14 $ 1,400.0 $ 2,100.0 $ 3,500
114 E-3.01, E-3.02 Wiring 1 5% 1 ls $ 8,900.0 40.41 $ 3,738.0 $ 5,607.0 $ 9,345

SUB TOTAL $ 704,905 $ 704,905

INSURANCE 3% $ 21,147 $ 21,147
OVERHEAD AND PROFIT 22% $ 155,079 $ 155,079
TOTAL BASE BID $ 881,131 $ 881,131

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