Scribd Logo
Upload

Welcome to Scribd!

  • 3K views

    Construction Estimating PROJECT 02

    Uploaded by

    notevale
    This document provides a construction cost estimate for an interior renovation project. It includes itemized estimates for demolition, construction of new partitions and doors, finishes and furniture, and electrical work. The total base cost is estimated to be $369,572.34. With additional costs for general conditions (5% of base) and overhead and profit (10% of base), the total project cost is estimated to be $425,008.19. The estimate provides unit costs and quantities for each line item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Construction Estimating PROJECT 02

    Uploaded by

    notevale
    3K views5 pages
    This document provides a construction cost estimate for an interior renovation project. It includes itemized estimates for demolition, construction of new partitions and doors, finishes and furniture, and electrical work. The total base cost is estimated to be $369,572.34. With additional costs for general conditions (5% of base) and overhead and profit (10% of base), the total project cost is estimated to be $425,008.19. The estimate provides unit costs and quantities for each line item.

    Original Description:

    Construction Estimating

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a construction cost estimate for an interior renovation project. It includes itemized estimates for demolition, construction of new partitions and doors, finishes and furniture, and electrical work. The total base cost is estimated to be $369,572.34. With additional costs for general conditions (5% of base) and overhead and profit (10% of base), the total project cost is estimated to be $425,008.19. The estimate provides unit costs and quantities for each line item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    3K views5 pages

    Construction Estimating PROJECT 02

    Uploaded by

    notevale
    This document provides a construction cost estimate for an interior renovation project. It includes itemized estimates for demolition, construction of new partitions and doors, finishes and furniture, and electrical work. The total base cost is estimated to be $369,572.34. With additional costs for general conditions (5% of base) and overhead and profit (10% of base), the total project cost is estimated to be $425,008.19. The estimate provides unit costs and quantities for each line item.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 5

    Detail

    NYCCT The Department of Construction Management & Civil Engineering


    Construction Estimating: Interior Renovation Project
    Name:
    LABOR

    T
    O
    T
    A
    L

    $0.00

    $0.00

    $1.12 $5,223.12

    $5,223.12

    Removal of Existing GWB & CMU Partitions /10.33'h

    lf

    238.0

    $0.00

    $0.00

    $6.78 $1,613.64

    $1,613.64

    Removal of Existing Doors and Frames

    ea

    7.0

    $0.00

    $0.00 $110.00

    Removal of Existing Ceiling /Ceiling Tile and Light Fixtures

    sf

    3611.5

    $0.00

    Remove /and or Modify Portion of Existing Ceiling /Corridor

    sf

    140.0

    Removal of Existing Exterior Wall /Openings for New Louvers

    sf

    13.0

    Modify Existing Steel Beam /Over Entry Door #201 /9.0'

    lf
    ea

    L Cost

    4663.5

    $/Unit

    sf

    M Cost

    Removal of Existing 12"x12" Vinyl Floor Tile & Adhesive

    ITEM

    $ /Unit

    Quantities

    MATERIAL

    Unit

    QUANTITY

    Demolition

    Temporary Partitions /Site Protection

    $770.00

    $770.00

    $0.00

    $3.25 $11,737.38

    $11,737.38

    $0.00

    $0.00

    $15.00 $2,100.00

    $2,100.00

    $0.00

    $0.00

    $45.00

    $585.00

    $585.00

    9.0

    $325.00 $2,925.00 $200.00 $1,800.00

    $4,725.00

    1.0

    $250.00

    $250.00 $200.00

    $200.00

    Total Cost for Demolition:

    $450.00
    $27,204.14

    Construction:
    Linear Feet of Partition Type 1:

    lf

    52.5

    Partition Type 1: 3-5/8 20 ga. metal studs 16o.c. 10.33h:

    lf

    417.1

    Partition Type 1: (2) layers gypsum board (g.w.b.) 10.33h:

    sf

    1,084.7

    Partition Type 1: Fiberglass Insulation 10.33'h:

    sf

    Partition Type 1: Firestopping (lf of wall x4)

    $0.27

    $112.61

    $1.40

    $583.90

    $696.51

    $1.18 $1,279.89

    $3.45 $3,742.04

    $5,021.93

    542.3

    $0.11

    $59.66

    $1.10

    $596.56

    $656.21

    lf

    210.0

    $1.40

    $294.00

    $1.25

    $262.50

    $556.50

    Linear Feet of Partition Type 2:

    lf

    44.5

    Partition Type 2: 3-5/8 20 ga. metal studs 16o.c. 10.33h:

    lf

    355.1

    $0.27

    $95.88

    $1.40

    $497.13

    $593.01

    Partition Type 2: (2) layers gypsum board (g.w.b.) 8.0'h:

    sf

    712.0

    $1.18

    $840.16

    $3.45 $2,456.40

    $3,296.56

    $27,204.14

    Detail

    Linear Feet of Partition Type 3 /2hr rated. CMU & GWB:

    lf

    24.5

    Partition Type 3: 6x8x16 Concrete Masonry Unit /CMU 10.33h:

    sf

    253.1

    Partition Type 3: 1-5/8 20 ga. metal studs 16o.c. 10.33h:

    lf

    Partition Type 3: (1) layer gypsum board (g.w.b.) 10.33h:

    $0.11

    $50.57

    $1.10

    L Cost

    459.7

    $/Unit

    sf

    LABOR
    M Cost

    Quantities

    Partition Type 2: Fiberglass Insulation 10.33'h:

    ITEM

    MATERIAL
    $ /Unit

    Unit

    QUANTITY

    T
    O
    T
    A
    L

    $505.65

    $556.22

    $4.60 $1,164.19

    $5.30 $1,341.35

    $2,505.54

    200.1

    $0.26

    $52.04

    $1.40

    $280.20

    $332.24

    sf

    253.1

    $1.18

    $298.64

    $3.45

    $873.14

    $1,171.78

    Partition Type 3: Fiberglass Insulation 10.33h:

    sf

    253.1

    $0.11

    $27.84

    $1.10

    $278.39

    $306.23

    Partition Type 3: Firestopping (lf of wall x2)

    lf

    49.0

    $1.40

    $68.60

    $1.25

    $61.25

    $129.85

    Linear Feet of Partition Type 4 & 7 /chase

    lf

    42.0

    Partition Type 4 & 7: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

    lf

    335.7

    $0.27

    $90.65

    $1.40

    $470.02

    $560.66

    15% additional 2-1/2 20 ga. metal stud for brace 4' o.c.

    lf

    50.4

    $0.27

    $13.60

    $1.40

    $70.50

    $84.10

    Partition Type 4 & 7: (2) layers gypsum board (g.w.b.) 9.5h avrg.:

    sf

    798.0

    $1.18

    $941.64

    $3.45 $2,753.10

    $3,694.74

    Partition Type 4 & 7: Fiberglass Insulation 10.33'h:

    sf

    433.9

    $0.11

    $47.72

    $1.10

    $477.25

    $524.97

    Linear Feet of Partition Type 5 /1 hr rated chase

    lf

    9.0

    Partition Type 5: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

    lf

    80.1

    $0.27

    $21.62

    $1.40

    $112.08

    $133.70

    15% additional 2-1/2 20 ga. metal stud for brace 4' o.c.

    lf

    12.0

    $0.27

    $3.24

    $1.40

    $16.81

    $20.05

    Partition Type 5: (3) layers gypsum board (g.w.b.) 10.0h avrg.:

    sf

    270.0

    $1.18

    $318.60

    $3.45

    $931.50

    $1,250.10

    Partition Type 5: Fiberglass Insulation 10.33'h:

    sf

    93.0

    $0.11

    $10.23

    $1.10

    $102.27

    $112.49

    Partition Type 5: Firestopping (lf of wall x2)

    lf

    18.0

    $1.40

    $25.20

    $1.25

    $22.50

    $47.70

    Linear Feet of Partition Type 6 & 6A /furring:

    lf

    146.5

    Partition Type 6 & 6A: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

    lf

    1,145.3

    $0.27

    $309.24

    $1.40 $1,603.47

    $1,912.72

    Partition Type 6 & 6A: (1) layer gypsum board (g.w.b.) 10.33h :

    sf

    1,513.3

    $1.18 $1,785.75

    $3.45 $5,221.04

    $7,006.79

    Partition Type 6 & 6A: Fiberglass Insulation 10.33'h:

    sf

    1,513.3

    $0.11

    $1.10 $1,664.68

    $1,831.15

    $166.47

    Detail

    L Cost

    Linear Feet of Partition Type 8 /windowed:

    lf

    5.5

    Partition Type 8: 2-1/2 20 ga. metal studs 16o.c. 10.33h:

    lf

    52.9

    $0.27

    $14.29

    $1.40

    $74.12

    $88.41

    Partition Type 8: (2) layers gypsum board (g.w.b.) 8h avrg.:

    sf

    88.0

    $1.18

    $103.84

    $3.45

    $303.60

    $407.44

    Partition Type 8: Fiberglass Insulation 10.33'h:

    sf

    56.8

    $0.11

    $6.25

    $1.10

    $62.50

    $68.75

    Partition Type 8: New 5.5' x 3.5'h Tempered Glass Window

    ea

    1.0

    $650.00

    $650.00 $325.00

    $325.00

    $975.00

    $1,250.00 Additional Cost for Water Resistant GWB:

    ea

    1.0

    $1,000.00 $1,000.00 $250.00

    $250.00

    $1,250.00

    New 3.0'x7.0'h H.M. Door & Hardware /Type: 1, 1A, & 1B

    ea

    7.0

    $275.00 $1,925.00 $110.00

    $770.00

    $2,695.00

    New 6.0'x7.0'h Hollow Metal Door & Hardware /Type: 2

    ea

    1.0

    $350.00

    $350.00 $225.00

    $225.00

    $575.00

    New Hardware on Existing Doors /Type: EXIST

    ea

    4.0

    $75.00

    $300.00

    $360.00

    $660.00

    New 24"x24" Ceiling Tile, Grid, & Supports

    sf

    3611.5

    $4.25 $15,348.88

    $5.50 $19,863.25

    $35,212.13

    New Toilets: Floor Mounted Metal Panels /5.83'h

    lf

    63.0

    $27.00 $1,701.00

    New Toilets: Wall Mounted Water Closets /Toilets

    ea

    7.0

    New Toilets: Wall Mounted ADA Grab Bars /2 per toilet

    ea

    4.0

    $40.00

    New Toilets: Wall Mounted Urinals

    ea

    3.0

    $240.00

    New Toilets: Wall Mounted Sink & faucet

    ea

    6.0

    New Toilets: Wall Mounted Mirror

    ea

    6.0

    New Toilets: Bathroom Accessories / per Toilet

    ea

    2.0

    ITEM

    $ /Unit

    $/Unit

    T
    O
    T
    A
    L

    M Cost

    LABOR

    Quantities

    MATERIAL

    Unit

    QUANTITY

    $90.00

    $787.50

    $2,488.50

    $320.00 $2,240.00 $400.00 $2,800.00

    $5,040.00

    $300.00

    $460.00

    $720.00 $375.00 $1,125.00

    $1,845.00

    $525.00 $3,150.00 $375.00 $2,250.00

    $5,400.00

    $79.00

    $160.00

    $12.50

    $75.00

    $474.00 $120.00

    $720.00

    $1,194.00

    $500.00 $1,000.00 $300.00

    $600.00

    $1,600.00

    Total Cost for Construction:

    $92,960.98

    Finishes and Furniture


    New 12"x12" Vinyl Floor Tile /Classrms, Offices, Corridor

    sf

    4176.0

    $1.98 $8,268.48

    $3.65 $15,242.40

    $23,510.88

    New Ceramic Floor Tile on thin-set concrete /Bathrooms

    sf

    360.0

    $8.45 $3,042.00

    $9.15 $3,294.00

    $6,336.00

    New Ceramic Wall Tile /Bathrooms / 7.5'h (w /openings)

    sf

    919.0

    $5.75 $5,284.25

    $7.70 $7,076.30

    $12,360.55

    $92,960.98

    Detail

    $5.25

    New Vinyl Wall Base /Classrms, Offices, Corridor (w /openings)

    lf

    713.0

    Paint New and Existing Partitions /2 coats, smooth finish /7.5'h

    sf

    5348.0

    Paint New and Existing Doors, Windows & Frames

    ea

    19.0

    New Computer Desk

    ea

    New Office Desk


    New Desk Chair

    $6.50

    T
    O
    T
    A
    L

    $799.50

    $1,445.25

    $5.25 $3,743.25

    $6.50 $4,634.50

    $8,377.75

    $0.35 $1,871.80

    $15.00 $80,220.00

    $82,091.80

    $380.00

    $75.00 $1,425.00

    $1,805.00

    72.0

    $275.00 $19,800.00

    $70.00 $5,040.00

    $24,840.00

    ea

    3.0

    $350.00 $1,050.00

    $70.00

    $210.00

    $1,260.00

    ea

    75.0

    $150.00 $11,250.00

    $25.00 $1,875.00

    $13,125.00

    $20.00

    $645.75

    L Cost

    123.0

    $/Unit

    lf

    LABOR
    M Cost

    New Ceramic Wall Base /Bathrooms / (include openings)

    ITEM

    $ /Unit

    Quantities

    MATERIAL

    Unit

    QUANTITY

    $175,152.23 $175,152.23

    Total Cost for Finishes & Furniture:


    Electrical
    New 24"x24" Fluorescent Light Fixtures

    ea

    69.0

    $395.00 $27,255.00 $275.00 $18,975.00

    $46,230.00

    New Electrical Power Outlet & wiring /One per Desk

    ea

    75.0

    $22.00 $1,650.00 $110.00 $8,250.00

    $9,900.00

    New Voice /Data Outlet & wiring /One per Desk

    ea

    75.0

    $22.00 $1,650.00 $110.00 $8,250.00

    $9,900.00

    New Power Pole /One per cluster of six (6) computer desks

    ea

    13.0

    $120.00 $1,560.00 $240.00 $3,120.00

    $4,680.00

    New ADA Power Operator at Existing Door #210 /2ea

    ea

    2.0

    $320.00

    $640.00 $450.00

    $900.00

    $1,540.00

    New ADA Push Plate Actuators at Existing Door #210 /3ea

    ea

    3.0

    $175.00

    $525.00 $345.00 $1,035.00

    $1,560.00

    New ADA Ceiling mtd Door Sensor at Existing Door #210 /1ea

    ea

    1.0

    $120.00

    $120.00 $325.00

    $325.00

    Total Cost for Finishes & Furniture:


    Notes:

    $445.00
    $74,255.00

    $74,255.00

    Base Cost: $369,572.34

    sf = square feet, lf =linear feet, ea =each, avrg = average

    5% General Conditions:

    $18,478.62

    GWB =Gypsum Wall Board, CMU = Concrete Masonry Unit

    10% Overhead & Profit:

    $36,957.23

    TOTAL: $425,008.19 $425,008.19

    Labor Rates

    Cost Code
    03000 Concrete
    04000 Masonary
    06100 Rough Carpentry
    06110 Lumber
    06120 Trusses
    06210 Wood Trim
    06400 Cabinetry and Countertops
    07200 Insulation
    07220 Stucco
    07400 Siding
    07500 Roofing
    07710 Rain Gutters
    08000 Openings
    09200 Drywall
    09300 Ceramic Tile
    09600 Flooring
    09900 Paint
    10210 Toilet & Bath Accessories
    22000 Plumbing
    23000 HVAC
    26000 Electrical
    32000 Excavation
    32000 Exterior Improvements
    33000 Utilities

    $/LHR
    19.00
    27.00
    22.00
    22.00
    22.00
    26.00
    26.00
    22.00
    26.00
    22.00
    22.00
    22.00
    26.00
    24.00
    27.00
    27.00
    24.50
    26.00
    29.00
    29.00
    29.00
    25.00
    19.00
    23.00

    02/17/2015 04:16:45
    file:///var/www/apps/conversion/tmp/scratch_3/260707957.xls

    5 of 5

    You might also like