UNIT TOTAL

QTY PER HOUR UNIT LABOR TOTAL LABOR

ITEM # DWG# DESCRIPTION QUANTITY WASTAGE UNIT MATERIAL MAT TYPE OF LABOR PRODUCTION RATE TOTAL LABOR HOURS UNIT COST TOTAL COST TRADE COST
W/WASTE LABOR WAGE COST COST
COST COST
Units Legends; LS=Lumpsum, LF=Linear Footage, CY=Cubic Yard, SF=Square Footage, EA=Count/Each, SY=Square Yard

Project #: Project Summary Builder Construction Cost

Project: Sub-Total: $ 77,808 Builder Material Cost: $ 50,397
Project Location: , IN Sales Tax: $ 3,528 Builder Labor Cost: $ 27,410
Date of Estimate Insurances: $ 1,945
Covered Area of Structure (SF) 1,900 Contigency: $ 2,334
No. of Units 1 Final Bid Cost: $ 105,067
No. of Floors 1
DIVISION BREAKDOWN MATERIAL COST LABOR COST COST/SQFT SCOPE OF WORK INCLUDED IN EACH DIVISION

Division 01 - General Requirements $0 $0 $0.00

Division 03 - Concrete $21,979 $15,455 $19.70 Concrete Foundations, Slabs, Walls, Columns, Beams, Reinforcement
Division 31 - Earthwork $0 $0 $0.00
Division 32 - Exterior Improvements $28,418 $11,956 $21.25 Site Concrete work (pavements, sidewalks, curbs etc)
SUBTOTAL $77,808 $40.95
SALES TAX 7.0% $3,528 $1.86
OVERHEADS 10.0% $7,781 $4.10
PROFIT 15.0% $11,671 $6.14
INSURANCE 2.5% $1,945 $1.02
CONTIGENCY 3.0% $2,334 $1.23
TOTAL BASE BID $105,067 $55.30
To Make any Adjusment in Materials; Please Edit Column H
To Make Any Adjustment for Labor; Please Edit Column L
To Adjust Labor Per Hour; Please Edit Column K or Edit Labor Sheet
Note:
1 This estimate is based on real market prices that are regularly updated by our team persons through market surveys and online resoures, we still
encourage our clients to put their own.
2 Rsmeans is the main source of pricings.
3 For framing/Drywall FBM is the source of pricings. 20
4 Lumber Prices are from Lumber yard.
5 This sheet is your property and we encourage you to fine tune the wastage and pricing values to your preference.
6 Feel free to contact us for any queries or suggestions.
Exclusions
1 Anthing not mentioned above.
DIVISION 01- GENERAL REQUIREMENTS

1 - Project Manager 1 0% 1 LS $0.00 $0 PM $80 0.000 0 $0.00 $0 $0.00 $0

2 - Field Superintendent 1 0% 1 LS $0.00 $0 SP $68 0.000 0 $0.00 $0 $0.00 $0
3 - Bonds 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
4 - Permitting 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
5 - Mobilization Cost 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
6 - Temp Fencing, Toilets, Utilities 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
7 - Jobsite Signage, Trailer, Security 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
8 - Dumpsters, Tools 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0
9 - Clean-up 1 0% 1 LS $0.00 $0 Labor $20 0.000 0 $0.00 $0 $0.00 $0
10 - Project Manager/FS/Permits/Cleanup (5%) 1 0% 1 LS $0.00 $0 Misc $20 0.000 0 $0.00 $0 $0.00 $0

Subtotal (General Requirements) Total Material Cost: $0 Total Labor Cost: $0 $0

DIVISION 03- CONCRETE

Concrete Slab on Grade

5" Thick concrete slab on grade reinforced with 6x6 W4xW4 WWF or #3
11 7/S3.11 1693 10% 1862 SF
@14" O.C.E.W on 6" Aggregate Base
12 - Concrete Slab 26 10% 29 CY $158.00 $4,576 B14F $27 4.000 139 $129.76 $3,758 $287.76 $8,335
13 - 6" Free Draining Compacted Aggregate Base Course 50 10% 55 TON $55.00 $3,034 $55.00 $3,034
14 - Labor for compacting 50 10% 55 TON B14F $27 0.220 16 $7.63 $421 $7.63 $421
15 - 6x6 W4xW4 WWF 1693 10% 1862 SF $1.05 $1,955 $1.05 $1,955
16 - Expansion joint 135 10% 149 LF $1.00 $149 B14F $27 0.015 4 $0.65 $97 $1.65 $246
17 - Control joint 271 10% 298 LF $1.50 $447 B14F $27 0.020 7 $0.65 $194 $2.15 $641

Coordinated Drop Slab

4" Thick concrete slab on grade reinforced with 6x6 W4xW4 WWF or #3
18 6/S3.11 72 10% 79 SF
@14" O.C.E.W on 6" Aggregate Base
19 - Concrete Slab 1 10% 1 CY $158.00 $157 B14F $27 4.000 5 $130.31 $130 $288.31 $287
20 - 6" Free Draining Compacted Aggregate Base Course 2 10% 2 TON $55.00 $129 $55.00 $129
21 - Labor for compacting 2 10% 2 TON B14F $27 0.220 1 $13.85 $32 $13.85 $32
22 - 6x6 W4xW4 WWF 72 10% 79 SF $1.05 $83 $1.05 $83
23 - Expansion joint 6 10% 6 LF $1.00 $6 B14F $27 0.015 1 $5.13 $32 $6.13 $39
24 - Control joint 11 10% 13 LF $1.50 $19 B14F $27 0.020 1 $2.56 $32 $4.06 $51

Concrete Foundations & Stem Wall

1,3/S3.11 , 135.1 LF
2'-0" wide x 1'-0" deep concrete footing w/3-#5 cont rebars & #5 (3'2"L)
25 - 10 10% 11 CY $344.00 $3,787 B14F $27 5.900 78 $191.31 $2,106 $535.31 $5,893
Dowel @12" O.C.
1'-1" wide x 2' high Concrete Stem Wall with 3-#5 Con. Bar horizontally
26 - 10.8 10% 11.9 CY $264.00 $3,147 B14F $27 12.400 178 $402.22 $4,795 $666.22 $7,943
centered.
27 - 2" Insulation Thermal Break (3'10"L) 517 10% 569 SF $1.50 $854 B14F $27 0.020 14 $0.68 $389 $2.18 $1,243
28 - #5 Dowel @12" O.C with 90 degree bend @bottom (3'2"L) 500 10% 551 LF
29 - #5 Rebars (footing and stem wall) 940 10% 1034 LF
 2/S3.11 , 6.5 LF
2'-0" wide x 1'-0" deep concrete footing w/3-#5 cont rebars & #5 (3'2"L)
30 - 0.5 10% 1 CY $344.00 $182 B14F $27 5.900 5 $244.70 $130 $588.70 $312
Dowel @12" O.C.
1'-1" wide x 2' high Concrete Stem Wall with 3-#5 Con. Bar horizontally
31 - 0.5 10% 0.6 CY $344.00 $197 B14F $27 12.400 10 $451.89 $259 $795.89 $457
centered & #4 (3'4"L) Dowel @12" O.C.
32 - 2" Insulation Thermal Break (3'10"L) 25 10% 27 SF $1.50 $41 B14F $27 0.020 1 $1.18 $32 $2.68 $73
33 - #4 Dowel @12" O.C with 90 degree bend @top (3'4"L) 28 10% 31 LF
34 - #5 Dowel @12" O.C with 90 degree bend @bottom (3'2"L) 28 10% 30 LF
34 - #5 Rebars (footing and stem wall) 45 10% 50 LF

4/S3.11 , 13.5 LF
2'-10" wide x 1'-0" deep concrete footing w/4-#5 cont rebars & 2#5
35 - 1.4 10% 2 CY $344.00 $535 B14F $27 5.900 12 $208.16 $324 $552.16 $859
(3'2"L) Dowel @12" O.C.
1'-6" wide x 2' high Concrete Stem Wall with 6-#5 Con. Bar horizontally
36 - 1.5 10% 1.7 CY $344.00 $568 B14F $27 12.400 25 $412.36 $680 $756.36 $1,248
centered
37 - 2" Insulation Thermal Break (3'10"L) 52 10% 57 SF $1.50 $85 B14F $27 0.020 2 $1.14 $65 $2.64 $150
38 - #5 Dowel @12" O.C with 90 degree bend @bottom (3'2"L) 107 10% 117 LF
38 - #5 Rebars (footing and stem wall) 157 10% 172 LF

5/S3.11 , 25.7 LF
39 - 1'-0" wide x 1'-7" deep concrete footing w/2-#5 cont rebars 1.5 10% 2 CY $264.00 $438 B14F $27 5.900 12 $195.48 $324 $459.48 $762
40 - 1'-3" wide x 1'-2" high Concrete Stem Wall with 2-#5 Con. Bar 1.4 10% 1.5 CY $264.00 $404 B14F $27 12.400 23 $402.01 $616 $666.01 $1,020
41 - #5 Rebars (footing and stem wall) 119 10% 131 LF

6,9/S3.11 , 24.3 LF
2'-0" wide x 1'-0" deep concrete footing w/3-#5 cont rebars & #5 (3'2"L)
42 - 2 10% 2 CY $344.00 $681 B14F $27 5.900 14 $196.36 $389 $540.36 $1,070
Dowel @12" O.C.
0'-8" wide x 2' high Concrete Stem Wall with 3-#5 Con. Bar horizontally
43 - 1.2 10% 1.3 CY $264.00 $350 B14F $27 12.400 20 $415.20 $551 $679.20 $901
centered.
44 - 2" Insulation Thermal Break (3'10"L) 93 10% 102 SF $1.50 $154 B14F $27 0.020 4 $0.95 $97 $2.45 $251
45 - #5 Dowel @12" O.C with 90 degree bend @bottom (3'2"L) 93 10% 102 LF
46 - #5 Rebars (footing and stem wall) 169 10% 186 LF

Subtotal (Concrete) Total Material Cost: ###### Total Labor Cost: $15,455 $37,434

DIVISION 31 - EARTHWORK

Earthwork
Excavation by machine for tunnels
Excavation by hand or machine for foundation & stem walls
Backfill

Earthwork for site

Excavation by hand or machine for

Subtotal (Earthwork) Total Material Cost: $0 Total Labor Cost:

DIVISION 32 - EXTERIOR IMPROVEMENTS

S-10 Concrete Sidewalk

4" Thick Conrete Pad with Welded Wire Favric (6x6, W1.4 x W1.4)
47 C8.3 throughout the slab on 4"-#53 Compacted Aggregate Base on 668 10% 734 SF
Compacted Subgrade
48 - Concrete 8 10% 9 CY $158.00 $1,461 B14F $27 4.000 44 $129.65 $1,199 $287.65 $2,660
49 - 4" Crushed Stone Base Course 13 10% 15 TON $55.00 $814 $55.00 $814
50 - Labor for compacting 21A 13 10% 15 TON B14F $27 0.220 5 $8.76 $130 $8.76 $130
50 - 6x6, W1.4 x W1.4 WWF 668 10% 734 SF $0.55 $404 $0.55 $404
51 - Compacted Subgrade 668 10% 734 SF $0.40 $294 $0.40 $294
52 - Expansion joint 53 10% 59 LF $1.00 $59 B14F $27 0.015 1 $0.55 $32 $1.55 $91
53 - Control joint 107 10% 117 LF $1.50 $176 B14F $27 0.020 4 $0.83 $97 $2.33 $273

3 -Heavy Duty Concrete

7" Heavy Duty reinforced concrete, with 6x6, W1.4 x W1.4 WWF on 6"
54 Assumed 678 10% 746 SF
Aggregate Base Course on Compacted Subgrade
55 - Concrete 15 10% 16 CY $158.00 $2,546 B14F $27 4.000 78 $130.70 $2,106 $288.70 $4,652
56 - 6" Crushed Stone Base Course 20 10% 22 TON $55.00 $1,216 $55.00 $1,216
57 - Labor for compacting 21A 20 10% 22 TON B14F $27 0.220 6 $7.33 $162 $7.33 $162
57 - 6x6, W1.4 x W1.4 WWF 678 10% 746 SF $0.55 $410 $0.55 $410
58 - Compacted Subgrade 678 10% 746 SF $0.40 $298 $0.40 $298
59 - Expansion joint 54 10% 60 LF $1.00 $60 B14F $27 0.015 1 $0.54 $32 $1.54 $92
60 - Control joint 109 10% 119 LF $1.50 $179 B14F $27 0.020 4 $0.81 $97 $2.31 $276

11- Dumpster Pad

8" Thick Conrete Pad with Welded Wire Favric (6x6, W1.4 x W1.4)
61 C8.3 throughout the slab on 8"-#53 Compacted Aggregate Base on 101 10% 111 SF
Compacted Subgrade
62 - Concrete Slab 3 10% 3 CY $158.00 $435 B14F $27 4.000 14 $141.17 $389 $299.17 $824
63 - 8" Crushed Stone Base Course 4 10% 4 TON $55.00 $242 $55.00 $242
64 - Labor for compacting 4 10% 4 TON B14F $27 0.220 1 $7.35 $32 $7.35 $32
64 - 6x6, W1.4 x W1.4 WWF 101 10% 111 SF $0.55 $61 $0.55 $61
65 - Compacted Subgrade 101 10% 111 SF $0.40 $44 $0.40 $44
65 - Expansion joint 8 10% 9 LF $1.00 $9 B14F $27 0.015 1 $3.65 $32 $4.65 $41
66 - Control joint 16 10% 18 LF $1.50 $27 B14F $27 0.020 1 $1.82 $32 $3.32 $59

31.4 LF Wall Footing @Dumpster Pad

67 Assumed 12" wide x 2'-4" deep concrete footing w/2-#5 cont rebars T&B 3 10% 3 CY $279.00 $835 B14F $27 5.900 22 $194.82 $583 $473.82 $1,418
68 - #5 Rebars 146 10% 160 LF
 Curbs
69 C8.3 6- Integral Curb (7.5" x 22") 138 10% 152 LF $16.00 $2,434 B14F $27 0.140 26 $4.69 $713 $20.69 $3,147
70 C8.3 5- Extruded Straight Curb (7.5" x 7.5") 578 10% 636 LF $14.00 $8,903 B14F $27 0.140 108 $4.59 $2,916 $18.59 $11,819
71 C8.4 7- Curb & Gutter (6" x 6" + 24" x 8") 144 10% 158 LF $19.00 $3,010 B14F $27 0.140 28 $4.70 $745 $23.70 $3,755
72 C8.3 20- Valley Curb (2' x 6.5") 109 10% 120 LF $19.00 $2,284 B14F $27 0.140 20 $4.58 $551 $23.58 $2,835
73 - Concrete 27 10% 30 CY

Misc
(4 EA) 24" Dia concrete foundations for light pole x 10'-4" deep
74 Assumed 5 10% 5 CY $419.00 $2,217 B14F $27 12.100 78 $398.03 $2,106 $817.03 $4,323
reinforced with 4#5 vertical rebars & #3 ties @ 10" O.C
Installation
75 Handicap sign 2 0% 2 EA
Only
76 Assumed #5 Rebars 192 10% 211 LF
77 Assumed #3 Rebars (Ties) 59 10% 65 LF

Subtotal (Exterior Improvements) Total Material Cost: ###### Total Labor Cost: $11,956 $40,374