the glenn house mohammad baradaranshoraka kamal i. mamoua dinesh gudavalli swati r. nair udaya...
Post on 24-Dec-2015
218 Views
Preview:
TRANSCRIPT
The Glenn HouseMohammad Baradaranshoraka
Kamal I. MamouaDinesh Gudavalli
Swati R. NairUdaya Sathya Chakradhar Kedarisetty
Daeyang Heo
December 04, 2014
December 04, 2014 2
Team OrganizationProject Manager
EarthworkPlumbingRoofing
Mohammad Baradaranshoraka
EstimatorPlumbingRoofing
Kamal I. Mamoua
EstimatorOpenings
Walls
Swati R. Nair
EstimatorFinishesConcrete
Daeyang Heo
EstimatorHVACWalls
Dinesh Gudavalli
EstimatorElectrical
Walls
Udaya Sathya Chakradhar Kedarisetty
December 04, 2014 3
Glenn House
Sale Taxes
Labor Taxes (includes FICA and Medicare)
Sub-Total including fees
Overhead
Profit
Lump Sum Bid Amount
Division 03 - Concrete $3,708.29 $11.11 $1,664.00 $5,383.40CSI Component Material Cost Equipment Cost Labor Cost Total Cost
$10,682.89 $30.14 $3,571.33 $14,284.36
Division 06 - Wood, Plastics, and Composites $8,120.23 $4,239.94 $5,142.10 $17,502.27
Division 07 - Thermal and Moisture Protection $20,591.46 $41.92 $4,102.94 $24,736.32
$1,254.88
Division 22 - Plumbing $6,341.23
Division 26 - Electrical $6,579.15 $399.99 $8,681.05 $15,660.19
$128,018.12
6%
25%
7%
10%
$3,537.37
$8,091.56
$109,417.20
$6,547.45Division 23 - HVAC $3,430.20
$7,659.20
$10,941.72
Sub-Total $58,956.18 $6,465.83 $32,366.25 $97,788.26
Inderect Costs
Division C - Interiors $175.44
Division 31 - Earthwork $0.00 $742.77
$69.36 $0.00 $106.08
$299.99 $2,817.26
$512.11
SUMMARY OF BIDProject Title:
Division 10 -Specialties
$1,218.35 $399.99 $4,722.89
$2,500.00$2,500.00
Division 08 - Openings $2,056.24 $299.99 $1,046.50 $3,402.73
Division 09 - Finishes
December 04, 2014 5
Footings
① Length : 54'×2sides + (28'-16"/12×2corners)×2sides = 158.7 FT② Cross-section Area : (16"/12)×(14"/12) + (2"/12)2÷2 = 1.6 SF③ Concrete(3000 psi) Volume : 158.7×1.6 = 249 CF④ Rebar(#5) : (158.7' - 2"/12×12edges) × 2 ea = 313.4 FT⑤ Form : 158.7×2sides×14"/12 = 370.3 SF⑥ Anchor Bolt : [(54' + 28') 2ⅹ sides] ÷ 2 = 82 EA
December 04, 2014 6
Slab① Area : 54'×28' – (14'+8"/12") ×4‘ = 1,453.3 SF
② Volume : 1,453.3 × 4/12 = 484.4 CF
③ Length of Form : (54'+28')×2 sides = 164 LF
December 04, 2014 7
Cost of Concrete
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
03 11 13.45 0150 Form (4 uses) 370.3 sfca 370.3 SFCA $1.63 $603.59 $1.96 $725.79 $1,329.3803 21 10.60 0500 Rebar #5 313.4ft÷20ft-long=15.65 → 16 ea 0.167 TON $855.00 $142.79 $555.00 $92.69 $235.47
16ea×20ft×1.043/2,000=0.167 ton03 31 05.35 0150 Concrete 3000 psi ready mix 249cf/27=9.2 cy 9.2 CY $99.00 $910.80 $910.8003 31 05.70 1900 Place concrete 9.2 cy 9.2 CY $0.39 $3.59 $11.05 $101.66 $105.25
Home Depot Anchor Bolt(1/2"Φ - 10'×1") & Washer 82 EA $1.16 $95.12 $0.06 $4.92 $100.04Net cost = $1,752.29 $3.59 $925.05 $2,680.94
03 31 13.65 3000 Form (edge, 4 uses) 164 lf 164 LF $0.27 $44.28 $1.59 $260.76 $305.0403 24 05.30 0110 Fibermesh (2lb/cy) 484.4cf/27=17.9 cy 17.9 CY $7.80 $139.62 $139.6203 31 05.35 0150 Concrete 3000 psi ready mix 17.9 cy 17.9 CY $99.00 $1,772.10 $1,772.1003 31 05.70 4300 Place concrete 17.9 cy 17.9 CY $0.42 $7.52 $12.10 $216.59 $224.1103 35 29.30 0100 Concrete finishing (Bull floor) 1,453.3 sf 1453.3 SF $0.18 $261.59 $261.59
Net cost = $1,956.00 $7.52 $738.94 $2,702.46
Section Total = $3,708.29 $11.11 $1,664.00 $5,383.40
Concrete
Footing
Slab
December 04, 2014 8
Concrete – CSI Components
Division 23 - HVAC
Sub-Total $3,708.29 $11.11 $1,664.00 $5,383.40
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $3,708.29 $11.11 $1,664.00 $5,383.40
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 12
Cost of WallsRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
06 11.10.40 5142 Studs Length=(2x11+2x13+5x3+27+6+2x9+2x5+2X18+5)=165 LFNo of 2X4 Studs = (165/16+1)x12=124 EALength of 2x4 Studs = 124x8=992 992 LF $0.35 $347.20 $0.42 $416.64 $763.84
06 11.10.40 5081 2x4 studs in bottom 2x4 studs in bottom = 124/8=21 21 LF $0.42 $8.82 $0.46 $9.66 $18.4806 11.10.40 5081 2x4 studs in Top 2x4 studs in Top = (414)/8=52 52 LF $0.42 $21.84 $0.46 $23.92 $45.7606 11.10.40 5142 Horizontal Studs Horizontal Studs = (2x165)/8=42 42 LF $0.35 $14.70 $0.42 $17.64 $32.3406 11.10.40 5142 Header Boards 2X4 Headers = (2X3+2X3)=12 12 LF $0.35 $4.20 $0.42 $5.04 $9.2406 11.10.40 2002 2X6 Headers = (5X2X4)=40 40 LF $0.59 $23.60 $1.00 $40.00 $63.6006 11.10.40 2101 2X10 Headers = 2X8=16 16 LF $0.96 $15.36 $1.14 $18.24 $33.60
Net cost = $435.72 $0.00 $531.14 $966.86
06 11.10.40 5142 Studs Length=(2x11+2x13+5x3+27+6+2x9+2x5)=124 124 LFNo of 2X4 Studs = (124/16+1)x12=105 EALength of 2x4 Studs = 105x8=840 840 LF $0.35 $294.00 $0.42 $352.80 $646.80Net cost = $294.00 $0.00 $352.80 $646.80
06 11.10.40 5081 2x4 studs in bottom 2x4 studs in bottom = 124/8=16 16 LF $0.42 $6.72 $0.46 $7.36 $14.0806 11.10.40 5081 2x4 studs in Top 2x4 studs in Top = (414)/8=52 52 LF $0.42 $21.84 $0.46 $23.92 $45.7607 21 13.10 0440 3-1/2 Batts for Bedrooms 3-1/2 Batts for Bedrooms =(2+8+14+10.6+8+5.8+10.10+14+13+10+13+10)*8=944 944 LF $0.32 $302.08 $0.36 $339.84 $641.9209 29.10.30 3100 Ceiling 5/8 Drywall on top roof = (19x28+25.9x14+34.3x14+5x15)=532+840+75=1447 1447 SF $0.28 $405.16 $0.30 $434.10 $839.26
Net cost = $735.80 $0.00 $805.22 $1,541.02
06 16.36.10 0603 15/32 CDX Sub Sheathing Area = (165x8)-(18+64+12+9+60)=1157 1157 SF $0.56 $647.92 $0.33 $381.81 $1,029.73Net cost = $647.92 $0.00 $381.81 $1,029.73
07 26.10.10 0011 Moisture Barrier Area = (165x8)-(18+64+12+9+60)=1157 1157 SF $0.11 $127.27 $0.06 $69.42 $196.6907 21.13.10 0440 R-13 Insulation Area = (165x8)-(18+64+12+9+60)=1157 1157 SF $0.30 $347.10 $0.24 $277.68 $624.78
Net cost = $474.37 $0.00 $347.10 $821.47
Stucco Area = (28+54+46)x8-(21+16+16+16)=955Area in SY = 955x3x1.5874/270=16.85 17 SY $5.50 $93.50 $17.30 $294.10 $387.60Net cost = $93.50 $0.00 $294.10 $387.60
C3010 230 1260 Vinyl Sliding Area=(14'7"+8'5"+14)x8-(20+16+56)=204 204 SF $0.34 $69.36 $0.52 $106.08 $175.44Net cost = $69.36 $0.00 $106.08 $175.44
Page Total = $2,750.67 $0.00 $2,818.25 $5,568.92
Vinyl Sliding
Interior Walls
Interior Dry Wall
Sheathing
Moisture Barrier & Insulation
Stucco
Walls
Exterior Walls
December 04, 2014 13
Cost of Walls – cont.
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
06 11.10.14 0101 Post Posts= 2x8=16 18 LF $1.60 $28.80 $1.93 $34.74 $63.5406 05.23.60 3200 Simpsons Post Base Simpsons Post Base=2x1 2 EA $14.58 $29.16 $1.40 $2.80 $31.9606 05.23.60 3300 Simpsons Post Cap Simpsons Post Cap=2x1 2 EA $20.35 $40.70 $1.40 $2.80 $43.5006 11.10.40 2152 2x12 Headers 2x12 Headers=2x(5+15)=40 40 LF $1.65 $66.00 $1.22 $48.80 $114.8006 11.10.02 2000 2x12 Blockers 2x12 Blockers=2x(5+15)=40 40 LF $1.32 $52.80 $1.22 $48.80 $101.6006 16.36.10 0603 15/32 CDX Spacers 15/32 CDX Spacers = 5+15=20 20 LF $0.65 $13.00 $0.33 $6.60 $19.60
Net cost = $230.46 $0.00 $144.54 $375.00
06 22 13.45 3600 Interior Modeling Interior Molding (1/4"×1-1;8") 630 LF $0.42 $264.60 $0.99 $623.70 $888.30Net cost = $264.60 $0.00 $623.70 $888.30
Home Depot Nails & EquipementNails = ((1lb/10lf)x124+(1.2lb/100sf)x4775)+((1lb/10lf)x165+(1.2lb/100sf)x1157)+((1lb/10lf)x16)
103 LB $6.47 $666.41 $666.41
Equipement = Large Tool packages 3 EA $399.99 $1,199.97 $1,199.97Net cost = $666.41 $1,199.97 $0.00 $1,866.38
Page Total = $1,161.47 $1,199.97 $768.24 $3,129.68
Section Total = $3,912.14 $1,199.97 $3,586.49 $8,698.60
Porch
Interior Modeling
Nails & Equipement
Walls - cont.
December 04, 2014 14
Walls – CSI Components
Division 23 - HVAC $0.00 $0.00 $0.00 $0.00
Labor Cost Total CostCSI Component
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Material Cost Equipment Cost
Division 07 - Thermal and Moisture Protection $776.45 $0.00 $686.94 $1,463.39
Division 06 - Wood, Plastics, and Composites $2,567.67 $1,199.97 $2,065.27 $5,832.91
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
Division C - Interiors $69.36 $0.00 $106.08 $175.44
Sub-Total $3,912.14 $1,199.97 $3,586.49 $8,698.60
Division 09 - Finishes $498.66 $0.00 $728.20 $1,226.86
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
December 04, 2014 17
Cost of Roof
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
Given Roof Truss Package 16 hour work 1 EA $3,000.00 $3,000.00 $112.00 $1,792.00 $4,792.00Bass Crane 40 Ton Crane 16 hour work 16 HR $115.00 $1,840.00 $1,840.00
Net cost = $3,000.00 $1,840.00 $1,792.00 $6,632.00
Home Depot #30 Felt paper [(54.2'*14.8') + (17.5'*58')]*(1+4/12) = 2422.88 = 2423 / 216 = 11.21 12 EA $23.50 $282.00 $0.23 $2.76 $284.7607 41 33.10 0012 Fiberglass shingles [(54.2'*14.8') + (17.5'*58')]*(1+4/12) = 2422.88 = 2424 2423 SF $1.74 $4,216.02 $1.03 $2,495.69 $6,711.7106 05 23.60 4600 Hurricane straps 27 + 17 + 28 + 14 = 86 86 EA $0.87 $74.82 $1.49 $128.14 $202.96
Net cost = $4,572.84 $0.00 $2,626.59 $7,199.43
Home Depot Metal drip strip 54.2'+14.8'+4'+17.5'+58'+32'=180.5 = 181 / (126/12 FT/in) = 17.24 18 EA $6.71 $120.78 $0.50 $9.00 $129.78Home Depot R30 Insulation (19.2'*28') + (26.2'*14.7') + 34.3'*13.3') + (4.7'*14.7') = 1448.2 /8 = 181 181 EA $79.48 $14,385.88 $0.32 $57.92 $14,443.80
06 16 36.10 0100 1/2" CDX plywood 2423 SF $0.58 $1,405.34 $0.38 $920.74 $2,326.08Net cost = $15,912.00 $0.00 $987.66 $16,899.66
Home Depot Screened vent in soffi t 1 every 20 FT 9 EA $2.10 $18.90 $20.11 $181.00 $199.90Home Depot 6 in. x 12 ft. White Aluminum Fascia 181 FT / (144/12 in./FT) = 15 15 EA 13.2 $198.00 $12.07 $181.00 $379.00
Net cost = $216.90 $0.00 $362.00 $578.90
06 11 10.30 5821 Ridge 22.4'+12.1'+12.3'+12.1'+4'+10.3'+22'+22.4'+22.4' = 140 140 FT $3.99 $558.60 $0.66 $92.40 $651.00Net cost = $558.60 $0.00 $92.40 $651.00
Home Depot Nails & Equipement Nails = ((1lb/10lf)x123+(1.2lb/100sf)x4761) 70 LB $6.47 $452.90 $452.90Equipement = Large Tool packages 3 EA $399.99 $1,199.97 $1,199.97Net cost = $452.90 $1,199.97 $0.00 $1,652.87
Section Total = $24,713.24 $3,039.97 $5,860.65 $33,613.86
Soffit and Fascia
Nails & Equipement
Ridge
Roof
Roof Truss Package
Roof Cover
Roof Insulation
December 04, 2014 18
Roof – CSI Components
Division 23 - HVAC
Sub-Total $24,713.24 $3,039.97 $5,860.65 $33,613.86
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $19,221.58 $0.00 $2,927.37 $22,148.95
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $5,491.66 $3,039.97 $2,933.28 $11,464.91
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 22
Cost of OpeningsRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
Home Depot 1 RH 6'8" x 3' x 1-3/8' SC Wood 1 EA $185.00 $185.00 $33.50 $33.50 $218.50Home Depot 2 LH 6'8" x 2'4" x 1-3/8" HC Birch 1 EA $90.00 $90.00 $31.50 $31.50 $121.50Home Depot 4 RH 6'8" x 2'4" x 1-3/8' HC Birch 1 EA $89.00 $89.00 $31.50 $31.50 $120.50Home Depot 1-1/ 2 Pair hinges 1 EA $2.78 $2.78 $7.50 $7.50 $10.28Home Depot One single-keyed deadbolt 1 EA $49.92 $49.92 $7.50 $7.50 $57.42Home Depot One set weather strippng 1 EA $3.98 $3.98 $7.50 $7.50 $11.48Home Depot One threshold 1 EA $19.47 $19.47 $7.50 $7.50 $26.97Home Depot One wall mounted doorstop 1 EA $1.48 $1.48 $1.00 $1.00 $2.48Home Depot Single bifold door 2 EA $49.50 $99.00 $16.25 $32.50 $131.50
Home Depot One pair 6'8" x 6' x 1-3/8" double bifold 3 EA $89.00 $267.00 $31.50 $94.50 $361.50
Home Depot Two pairs brass pulls 8 EA $5.29 $42.32 $7.50 $60.00 $102.32Home Depot Garage door 1 EA $598.00 $598.00 $258.00 $258.00 $856.00
Net cost = $1,447.95 $0.00 $572.50 $2,020.45
Home DepotUtility Right-Hand Sliding Vinyl Window (48 x 48)
4 EA $111.00 $444.00 $79.00 $316.00 $760.00
Home DepotUtility Right-Hand Sliding Vinyl Window (48 x 36)
1 EA $89.00 $89.00 $79.00 $79.00 $168.00
Home DepotUtility Right-Hand Sliding Vinyl Window (35.5 x 35.5)
1 EA $75.29 $75.29 $79.00 $79.00 $154.29
Net cost = $608.29 $0.00 $474.00 $1,082.29
Home Depot Small tools package 1 EA $299.99 $299.99 $299.99Net cost = $0.00 $299.99 $0.00 $299.99
Section Total = $2,056.24 $299.99 $1,046.50 $3,402.73
Windows
Equipment
Openings
Openings
December 04, 2014 23
Openings – CSI Components
Division 23 - HVAC
Sub-Total $2,056.24 $299.99 $1,046.50 $3,402.73
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $2,056.24 $299.99 $1,046.50 $3,402.73
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 25
Floor① Ceramic tile : 5.5×5.5 + 5.5×8.5 + (10.5×6.5 - 2.5×1.5) + 4.5×14.5 = 206.75 SF
② Cementitious acrylic : 22.5×13 - 3×3 = 283.5 SF
③ Wood floor : 1453.3 - [(6×8) + (8.5×6) + (10.5×10.5) + (13.5×22.5) + (4.5×14.5) + (3×2)] = 869.05 SF
1
1
1
1
2
3
3
December 04, 2014 28
Kitchen
① Cabinet(36x34.5x24 in.): 6 EA② Cabinet(36x24x12 in.): 3 EA③ Cabinet(36x34.5x12 in.): 7 EA④ Cabinet(92x34.5x12 in.): 1 EA⑤ Corner Base Cabinet(28.375x34.5x16.5 in.): 1 EA⑥ Counter top : (36/12×24/12×2ea)+(36/12×24/12×5ea) = 42 SF⑦ Refrigerator: 1 EA, Hood: 1 EA, Range: 1 EA, sink: 1 EA
December 04, 2014 29
Bathroom
① Lavatory with cabinet : 1 EA 2 places = 2 EAⅹ② Toilet : 1 EA 2 places = 2 EAⅹ③ Bathtub : 1 EA 2 places = 2 EAⅹ
December 04, 2014 31
Cost of FinishesRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
09 30 13.10 3270 Ceramic tile 12"×12" file 206.8 SF $5.25 $1,085.70 $1.39 $287.45 $1,373.1509 67 20.13 0020 cementitious acrylic, 1/4" thick 283.5 SF $1.47 $416.75 $0.09 $25.52 $2.56 $725.76 $1,168.0209 64 29.10 7500 Wood floor(yellow pine, 3/4"×3-1/8") 869.1 SF $1.49 $1,294.96 $1.34 $1,164.59 $2,459.55
Net cost = $2,797.40 $25.52 $2,177.81 $5,000.73
09 91 23.72 0280 Interior wall Painting(roller) 1157 SF $0.60 $694.20 $0.18 $208.26 $902.4607 24 13.10 0095 Exterior front wall (EIFS) 131 SF $2.09 $273.79 $0.32 $41.92 $3.01 $394.31 $710.02
07 46 23.10 2000 Exterior front wall (wood board siding) 131 SF $2.44 $319.64 $0.72 $94.32 $413.96
06 22 13.45 3600 Interior Molding (1/4"×1-1;8") 145 LF $0.42 $60.90 $0.99 $143.55 $204.45Net cost = $1,348.53 $41.92 $840.44 $2,230.89
Home Depot Cabinet 36x34.5x24 in. 6 EA $169.00 $1,014.00 $8.45 $50.70 $1,064.70Home Depot Cabinet 36x24x12 in. 3 EA $109.65 $328.95 $5.48 $16.44 $345.39Home Depot Cabinet 36x34.5x12 in. 7 EA $140.25 $981.75 $7.01 $49.07 $1,030.82Home Depot Cabinet 92x34.5x12 in. 1 EA $244.80 $244.80 $12.24 $12.24 $257.04Home Depot Corner Base Cabinet 28.375x34.5x16.5 in. 1 EA $192.95 $192.95 $9.65 $9.65 $202.60
09 67 20.26 1300Counter top (Quartz, heavy duty epoxy topping)
42 SF $4.89 $205.38 $0.11 $4.62 $3.16 $132.72 $342.72
Home DepotRefrigerator(Samsung 25.5 cu. ft. French Door)
1 EA $998.00 $998.00 $49.90 $49.90 $1,047.90
Home Depot Hood(Broan 41000 Series) 1 EA $109.00 $109.00 $5.45 $5.45 $114.45Home Depot Range(Amana 5.0 cu. ft.) 1 EA $398.00 $398.00 $19.90 $19.90 $417.90Home Depot Sink(stainless steel, double bowl) 1 EA $109.00 $109.00 $5.45 $5.45 $114.45
Net cost = $4,581.83 $4.62 $351.52 $4,937.97
Home DepotLavatory with cabinet(Glacier Bay Chelsea 24 in. )
2 EA $159.00 $318.00 $7.95 $15.90 $333.90
Home Depot Toilet (Glacier Bay 2-piece ) 2 EA $98.00 $196.00 $4.90 $9.80 $205.80Home Depot Bathtub (5', white) 2 EA $374.40 $748.80 $18.72 $37.44 $786.24
Net cost = $1,262.80 $0.00 $63.14 $1,325.94
Home Depot Dryer(Whirlpool 3.6 cu. ft.) 1 EA $349.00 $349.00 $17.45 $17.45 $366.45Home Depot Washer(Samsung 4.5 cu. Ft) 1 EA $499.00 $499.00 $24.95 $24.95 $523.95
Net cost = $848.00 $0.00 $42.40 $890.40
Section Total = $10,838.56 $72.06 $3,475.31 $14,385.93
Bathroom
Laundry
Finishes
Flooring
Walls
Kitchen
December 04, 2014 32
Finishes – CSI Components
Division 23 - HVAC
Sub-Total $10,838.56 $72.06 $3,475.31 $14,385.93
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $10,184.23 $30.14 $2,843.13 $13,057.50
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $593.43 $41.92 $488.63 $1,123.98
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $60.90 $0.00 $143.55 $204.45
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 36
Cost of PlumbingRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
22 11 13.74 1860 ½-inch pipe 26 FT $1.08 $28.08 $4.56 $118.56 $146.6422 11 13.74 1860 ¾-inch pipe 39 FT $1.25 $48.75 $4.83 $188.37 $237.1222 11 13.74 1860 (¾*½*½) inch tee 3 EA $0.52 $1.56 $12.95 $38.85 $40.4122 11 13.74 1870 (½*½*½) inch tee 2 EA $0.45 $0.90 $11.10 $22.20 $23.10
Home Depot Stub out (½*6) inch 3 EA $1.08 $3.24 $4.56 $13.68 $16.92Home Depot reducers (¾*½) inch 1 EA $1.08 $1.08 $8.60 $8.60 $9.68Home Depot 90 degree Elbow (½*½) inch 2 EA $1.08 $2.16 $7.40 $14.80 $16.96Home Depot 90 degree Elbow(¾*½) inch 3 EA $0.37 $1.11 $9.85 $29.55 $30.66Home Depot Air chamber (½*12) inch 2 EA $1.08 $2.16 $8.60 $17.20 $19.36
Net cost = $89.04 $0.00 $451.81 $540.85
22 11 13.74 1870 1-inch pipe 15 FT $1.55 $23.25 $4.56 $68.40 $91.6522 11 13.74 1880 ½-inch pipe 44 FT $1.08 $47.52 $4.56 $200.64 $248.1622 11 13.74 1860 ¾-inch pipe 50 FT $1.25 $62.50 $4.83 $241.50 $304.0022 11 13.74 1860 (¾*½*½) inch tee 5 EA $0.52 $2.60 $12.95 $64.75 $67.35
Home Depot (½*½*½) inch tee 7 EA $0.45 $3.15 $11.10 $77.70 $80.85Home Depot (1*¾*1) inch tee 0 EA $0.52 $0.00 $14.50 $0.00 $0.00Home Depot (1*1*½) inch tee 0 EA $0.58 $0.00 $14.50 $0.00 $0.00Home Depot (1*¾*½) inch tee 1 EA $0.65 $0.65 $14.75 $14.75 $15.40Home Depot (¾*¾*½) inch tee 3 EA $0.52 $1.56 $14.75 $44.25 $45.81
22 11 13.74 1860 Stub out (½*6) inch 5 EA $1.08 $5.40 $12.95 $64.75 $70.15Home Depot 90 degree Elbow (½*½) inch 2 EA $0.37 $0.74 $4.56 $9.12 $9.86Home Depot 90 degree Elbow (1*1) inch 1 EA $0.41 $0.41 $7.40 $7.40 $7.81Home Depot 90 degree Elbow (¾*½) inch 2 EA $0.39 $0.78 $7.40 $14.80 $15.58Home Depot Air chamber (½*12) inch 1 EA $0.41 $0.41 $8.60 $8.60 $9.01
Net cost = $148.97 $0.00 $816.66 $965.63
Page Total = $238.01 $0.00 $1,268.47 $1,506.48
Plumbing
Hot Water
Cold Water
December 04, 2014 37
Cost of PlumbingRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
Home Depot 2-inch pipe run vertically 5 FT $2.07 $10.35 $7.50 $37.50 $47.8522 11 13.74 1860 2-inch pipe run horizontally 3 FT $2.07 $6.21 $7.50 $22.50 $28.71
Home Depot 3-inch pipe 15 FT $2.48 $37.20 $12.20 $183.00 $220.20Home Depot 2-inch cleanout plug 1 EA $2.00 $2.00 $2.00 $2.00 $4.00Home Depot 2-inch cleanout adapter 1 EA $3.00 $3.00 $2.00 $2.00 $5.00Home Depot 90 degree Elbow (2*2) inch 2 EA $2.18 $4.36 $12.20 $24.40 $28.76Home Depot (2*2*2) inch sanitary tee 1 EA $2.69 $2.69 $18.75 $18.75 $21.44Home Depot (4*4*3) inch sanitary tee 1 EA $3.16 $3.16 $22.00 $22.00 $25.16Home Depot (4*4*2) inch sanitary tee 4 EA $6.32 $25.28 $22.00 $88.00 $113.28Home Depot (3*3*2) inch sanitary tee 2 EA $3.16 $6.32 $22.00 $44.00 $50.32Home Depot 45 degree sanitary elbow (3*3) inch 1 EA $5.70 $5.70 $21.50 $21.50 $27.20Home Depot (2*4) inch bushing 1 EA $2.00 $2.00 $2.00 $2.00 $4.00Home Depot (3*4) inch bushing 1 EA $2.00 $2.00 $2.00 $2.00 $4.00Home Depot 4-inch sanitary wye 1 EA $18.45 $18.45 $40.50 $40.50 $58.95
Net cost = $128.72 $0.00 $510.15 $638.87
Home Depot 2-inch pipe run vertically 3 FT $0.67 $2.01 $10.95 $32.85 $34.86Home Depot 2-inch pipe run horizontally 3 FT $0.67 $2.01 $10.95 $32.85 $34.86Home Depot 3-inch pipe 4 FT $0.67 $2.68 $10.95 $43.80 $46.48Home Depot 2-inch pipe for floor drain 3 FT $2.48 $7.44 $12.20 $36.60 $44.04Home Depot 2-inch cleanout plug 2 EA $2.00 $4.00 $2.00 $4.00 $8.00Home Depot 2-inch cleanout adapter 2 EA $2.00 $4.00 $2.00 $4.00 $8.00Home Depot 90 degree Elbow (2*2) inch 2 EA $1.82 $3.64 $13.40 $26.80 $30.44Home Depot (2*2*2) inch sanitary tee 3 EA $3.16 $9.48 $22.00 $66.00 $75.48Home Depot (3*2*2) inch sanitary tee 2 EA $8.10 $16.20 $32.00 $64.00 $80.20Home Depot (3*3*3) inch sanitary tee 2 EA $8.10 $16.20 $32.00 $64.00 $80.20Home Depot (3*3*2) inch sanitary tee 2 EA $8.10 $16.20 $32.00 $64.00 $80.20Home Depot 45 degree sanitary elbow (3*3) inch 1 EA $5.70 $5.70 $21.50 $21.50 $27.20Home Depot floor drain 2 EA $5.00 $10.00 $5.00 $10.00 $20.00
Net cost = $99.56 $0.00 $470.40 $569.96
Page Total = $228.28 $0.00 $980.55 $1,208.83
Plumbing - cont.
Cleanout near the lavatories
Cleanout near the toilets
December 04, 2014 38
Cost of Plumbing
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
Home Depot 2-inch sanitary tee 1 EA $2.95 $2.95 $13.40 $13.40 $16.35Home Depot 90 degree Elbow (2*2) inch 1 EA $1.82 $1.82 $13.40 $13.40 $15.22Home Depot Water Meter 1 EA $80.75 $80.75 $13.40 $13.40 $94.15
Net cost = $85.52 $0.00 $40.20 $125.72
Home Depot 2-inch pipe run 40 FT $0.67 $26.80 $10.95 $438.00 $464.80Home Depot 90 degree Elbow (2*2) inch 1 EA $1.82 $1.82 $13.40 $13.40 $15.22Home Depot (4*2) bushing 1 EA $4.05 $4.05 $10.95 $10.95 $15.00Home Depot 2-inch P-trap 1 EA $10.50 $10.50 $2.00 $2.00 $12.50Home Depot (2*2*2) inch sanitary tee 1 EA $3.16 $3.16 $22.00 $22.00 $25.16Home Depot 1/3 HP Garbage disposal 1 EA $59.99 $59.99 $13.40 $13.40 $73.39Home Depot Strainer nut 1 EA $9.55 $9.55 $10.95 $10.95 $20.50Home Depot Rubber gasket 1 EA $2.99 $2.99 $2.00 $2.00 $4.99Home Depot Strainer flange 1 EA $25.16 $25.16 $10.95 $10.95 $36.11
Net cost = $144.02 $0.00 $523.65 $667.67
Home Depot 2-inch pipe 16 FT $2.07 $33.12 $7.50 $120.00 $153.12Home Depot (2*2*2) inch sanitary tee 5 EA $3.16 $15.80 $22.00 $110.00 $125.80Home Depot Male adapter 5 EA $2.00 $10.00 $4.00 $20.00 $30.00Home Depot 3-inch pipe 2 FT $4.57 $9.14 $8.38 $16.76 $25.90Home Depot (3*2*3) inch sanitary tee 2 EA $8.10 $16.20 $32.00 $64.00 $80.20Home Depot 90 degree Elbow (3*3) inch 2 EA $5.70 $11.40 $21.50 $43.00 $54.40Home Depot 3-inch toilet flange 2 EA $5.81 $11.62 $21.50 $43.00 $54.62
Net cost = $107.28 $0.00 $416.76 $524.04
Page Total = $336.82 $0.00 $980.61 $1,317.43
Plumbing - cont.
Water Meter
Kitchen Sink
Risers
December 04, 2014 39
Cost of Plumbing
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
Home Depot 2-inch pipe vertically 50 FT $2.07 $33.12 $7.50 375 $408.12Home Depot 2-inch pipe horizontally 26 FT $2.07 $53.82 $7.50 $195.00 $248.82Home Depot 90 degree Elbow (2*2) inch 6 EA $5.70 $34.20 $21.50 $129.00 $163.20Home Depot (2*2*2) inch tee 8 EA $8.10 $64.80 $32.00 $256.00 $320.80Home Depot 2-inch test cap 5 EA $1.50 $7.50 $2.00 $10.00 $17.50Home Depot 3-inch test cap 2 EA $1.50 $3.00 $2.00 $4.00 $7.00Home Depot 3-inch thermoplastic roof flashing 2 EA $8.00 $16.00 $8.00 $16.00 $32.00Home Depot Decorative cleanout covers 4 EA $1.50 $6.00 $2.00 $8.00 $14.00Home Depot Water meter 1 EA $80.00 $80.00 $40.00 $40.00 $120.00Home Depot 2' sanitary tee 1 EA $2.95 $2.95 $22.00 $22.00 $24.95Home Depot 2' 90 degree elbow 1 EA $6.57 $6.57 $21.50 $21.50 $28.07
Net cost = $307.96 $0.00 $1,076.50 $1,384.46
Home Depot Large tools package 1 EA $399.99 $399.99 $399.99Net cost = $0.00 $399.99 $0.00 $399.99
Page Total = $415.24 $399.99 $1,493.26 $2,308.49
Section Total = $1,218.35 $399.99 $4,722.89 $6,341.23
Equipment
Plumbing - cont.
Venting pipes
December 04, 2014 40
Plumbing – CSI Components
Division 23 - HVAC
Sub-Total $1,218.35 $399.99 $4,722.89 $6,341.23
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $1,218.35 $399.99 $4,722.89 $6,341.23
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 44
Cost of HVAC
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
Home Depot23 81 43.10 1020
Winchester 2 Ton 13 SEER Sweat Heat Pump System with 17.5 in. Coil and 30 ft. Line Set
1 EA $2,750.00 $2,750.00 $224.00 $725.00 $3,475.00
Duct from garage to attic Duct board 4'x10'x1" 240 sf 130 SF $262.00 $262.00 $12.35 $1,605.50 $1,867.50Power line 1 EA $100.00 $100.00 $200.00 $200.00 $300.00
Registers 8 EA $12.00 $12.00 $22.00 $0.00 $12.00Plenum kit 2 EA $47.98 $95.96 $45.00 $45.00 $140.96Return Box Pre Fabricated 24"x4" 1 EA $14.00 $14.00 $46.54 $46.54 $60.54Thermostats 1 EA $30.00 $30.00 $50.00 $50.00 $80.00
Home Depot23 33 46.10 1910
4" insulated flexible duct x 25ft 8 ft 1 EA $24.25 $24.25 $1.27 $10.16 $34.41
Home Depot23 33 46.10 1940
6" insulated flexible duct x 25ft 33 ft 2 EA $26.88 $53.76 $1.66 $54.78 $108.54
Home Depot23 33 46.10 1980
10" insulated flexible duct x 25ft 12 ft 1 EA $41.48 $41.48 $2.39 $28.68 $70.16
Home Depot23 33 46.10 2040
12" insulated flexible duct x 25ft 12 ft 1 EA $46.75 $46.75 $4.30 $51.60 $98.35
Small tools package 1 EA $299.99 $299.99 $299.99Net cost = $3,430.20 $299.99 $2,817.26 $6,547.45
Section Total = $3,430.20 $299.99 $2,817.26 $6,547.45
HVAC
HVAC
December 04, 2014 45
HVAC – CSI Components
Division 23 - HVAC
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Sub-Total $3,430.20 $299.99 $2,817.26 $6,547.45
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
$299.99$3,430.20 $2,817.26 $6,547.45
December 04, 2014 49
Cost of ElectricalRS Means Item Item Description Calculations Quantity Unit
Cost/unit
Matl CostEquip/uni
tEquip Cost
Labor/unit
Labor Cost Total Cost
Home Depot Single pole switch 15 EA $1.29 $19.35 $15.31 $229.65 $249.00Home Depot Three pole switch 4 EA $15.31 $61.24 $69.00 $276.00 $337.24
Net cost = $80.59 $0.00 $505.65 $586.24
Home Depot Light fixtures 6 EA $9.24 $55.44 $11.70 $70.20 $125.64Home Depot Recessed fixtures 3 EA $29.87 $89.61 $145.00 $435.00 $524.61Home Depot Smoke detectors (4 pack) 1 EA $52.00 $52.00 $60.00 $60.00 $112.00Home Depot Electrical Meter Box 1 EA $22.59 $22.59 $99.00 $99.00 $121.59
Net cost = $219.64 $0.00 $664.20 $883.84
Home Depot 220 Volt outlet 3 EA $21.97 $65.91 $11.70 $35.10 $101.01Home Depot Outlet box 38 EA $1.14 $43.32 $16.75 $636.50 $679.82Home Depot Duplex outlet 2 EA $1.19 $2.38 $11.70 $23.40 $25.78Home Depot Outlet housings (14 pack) 2 EA $2.28 $4.56 $112.15 $224.30 $228.86Home Depot AFCI duplex outlet 23 EA $4.96 $114.08 $11.70 $269.10 $383.18Home Depot GFCI duplex outlet (3 pack) 5 EA $27.00 $135.00 $11.70 $58.50 $193.50Home Depot Panel box 2 EA $199.00 $398.00 $1,089.50 $2,179.00 $2,577.00
Net cost = $763.25 $0.00 $3,425.90 $4,189.15
Home Depot #12 Wire to lights and outlets 1500 FT $1.65 $2,475.00 $1.50 $2,250.00 $4,725.00Home Depot #10 Wire to water heater 35 FT $29.99 $1,049.65 $1.50 $52.50 $1,102.15Home Depot #8 Wire to range (32 ft) 1 EA $50.00 $50.00 $1.50 $1.50 $51.50Home Depot 2" Conduit 300'; 10' lengths 30 EA $13.66 $409.80 $0.71 $21.30 $431.10
Net cost = $3,984.45 $0.00 $2,325.30 $6,309.75
Home Depot Exhaust fan 2 EA $13.97 $27.94 $56.00 $112.00 $139.94Home Depot Ceiling fans 4 EA $108.00 $432.00 $200.00 $800.00 $1,232.00Home Depot Power meter 1 EA $134.00 $134.00 $89.00 $89.00 $223.00Home Depot 200 Amp circuit breaker 1 EA $649.00 $649.00 $120.00 $120.00 $769.00Home Depot Ground rod 1 EA $10.28 $10.28 $350.00 $350.00 $360.28
Net cost = $1,253.22 $0.00 $1,471.00 $2,724.22
Home DepotRheem Performance 50 gal. Medium 6 Year 4500/4500-Watt Elements Electric Water Heater
1 EA $278.00 $278.00 $289.00 $289.00 $567.00
Net cost = $278.00 $0.00 $289.00 $567.00
Home Depot Large tools package 1 EA $399.99 $399.99 $399.99Net cost = $0.00 $399.99 $0.00 $399.99
Section Total = $6,579.15 $399.99 $8,681.05 $15,660.19
Hot Water Heater
Equipment
Wire/Conduit
Fans
Electrical
Switches
Fixtures/Meter Boxes
Outlets
December 04, 2014 50
Electrical – CSI Components
Division 23 - HVAC
Sub-Total $6,579.15 $399.99 $8,681.05 $15,660.19
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $6,579.15 $399.99 $8,681.05 $15,660.19
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 53
Cost of Earthwork
RS Means Item Item Description Calculations Quantity UnitCost/uni
tMatl Cost
Equip/unit
Equip CostLabor/uni
tLabor Cost Total Cost
31 23 16.13 0050 Footing Excavation (249 CF * 1.1) * (1/27 BCY/CF)= 10.14 BCY 11 BCY 2.14 23.54$ $3.27 35.97$ $59.5131 22 16.10.1100 Grading 1453.3 SF x 0.111 SY/SF = 161.5 SY 162 SY $0.52 84.24$ $0.47 76.14$ $160.38
NJ Bobcat Bobcat Skidsteer 1 Day $160.00 160.00$ $200.00 200.00$ $360.00American Rental
Equipment3 ton, Ride-on Smooth, DoubleDrum Vibratory Roller
1 Day $175.00 175.00$ $200.00 200.00$ $375.00
Small tools package 1 EA $299.99 $299.99 $299.99Net cost = $0.00 $742.77 $512.11 $1,254.88
Section Total = $0.00 $742.77 $512.11 $1,254.88
Earthwork
Earthwork & Equipment
December 04, 2014 54
Earthwork – CSI Components
Division 23 - HVAC
Sub-Total $0.00 $742.77 $512.11 $1,254.88
Division C - Interiors $0.00 $0.00 $0.00 $0.00
Division 31 - Earthwork $0.00 $742.77 $512.11 $1,254.88
$0.00 $0.00 $0.00 $0.00
Division 26 - Electrical $0.00 $0.00 $0.00 $0.00
Division 09 - Finishes $0.00 $0.00 $0.00 $0.00
Division 22 - Plumbing $0.00 $0.00 $0.00 $0.00
Division 07 - Thermal and Moisture Protection $0.00 $0.00 $0.00 $0.00
Division 08 - Openings $0.00 $0.00 $0.00 $0.00
Division 03 - Concrete $0.00 $0.00 $0.00 $0.00
Division 06 - Wood, Plastics, and Composites $0.00 $0.00 $0.00 $0.00
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
December 04, 2014 55
Glenn House
Sale Taxes
Labor Taxes (includes FICA and Medicare)
Sub-Total including fees
Overhead + Profit
Overhead + Profit
Overhead + Profit
Overhead + Profit
Overhead + Profit
Overhead + Profit
19% $130,206.46
20% $131,300.64
15% $125,829.78
16% $126,923.95
$129,112.29
17% $128,018.12
18%
Inderect Costs
6% $3,537.37
25% $8,091.56
$109,417.20
Sub-Total $58,956.18 $6,465.83 $32,366.25 $97,788.26
Sensitivity of Bid to OH & PProject Title:
CSI Component Material Cost Equipment Cost Labor Cost Total Cost
top related