the glenn house mohammad baradaranshoraka kamal i. mamoua dinesh gudavalli swati r. nair udaya...

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 4

ConcreteDaeyang Heo

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 9

WallsDinesh Gudavali & Swati R. Nair & Udaya Sathya Chakradhar Kedarisetty

December 04, 2014 10

Exterior Walls


Interior Walls and Porch


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


Cost of Walls – cont.


tMatl Cost

Equip/unit

Equip CostLabor/uni


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.


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





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




Roof Mohammad Baradaranshoraka & Kamal I. Mamoua


Roof


Cost of Roof


tMatl Cost

Equip/unit

Equip CostLabor/uni


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


Roof – CSI Components

Division 23 - HVAC

Sub-Total $24,713.24 $3,039.97 $5,860.65 $33,613.86



$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






OpeningsSwati R. Nair


Openings


SLDR, BFD and Doors


Cost of OpeningsRS Means Item Item Description Calculations Quantity Unit

Cost/unit

Matl CostEquip/uni

tEquip Cost

Labor/unit


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


Openings – CSI Components

Division 23 - HVAC

Sub-Total $2,056.24 $299.99 $1,046.50 $3,402.73



$0.00 $0.00 $0.00 $0.00





Division 08 - Openings $2,056.24 $299.99 $1,046.50 $3,402.73





FinishesDaeyang Heo


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


Kitchen


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


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


Laundry① Washer: 1 EA

② Dryer: 1 EA


Cost of FinishesRS Means Item Item Description Calculations Quantity Unit

Cost/unit

Matl CostEquip/uni

tEquip Cost

Labor/unit


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


Finishes – CSI Components

Division 23 - HVAC

Sub-Total $10,838.56 $72.06 $3,475.31 $14,385.93



$0.00 $0.00 $0.00 $0.00


Division 09 - Finishes $10,184.23 $30.14 $2,843.13 $13,057.50


Division 07 - Thermal and Moisture Protection $593.43 $41.92 $488.63 $1,123.98






PlumbingMohammad Baradaranshoraka & Kamal I. Mamoua


Plumbing


Cost of PlumbingRS Means Item Item Description Calculations Quantity Unit

Cost/unit

Matl CostEquip/uni

tEquip Cost

Labor/unit


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


Cost of PlumbingRS Means Item Item Description Calculations Quantity Unit

Cost/unit

Matl CostEquip/uni

tEquip Cost

Labor/unit


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


Cost of Plumbing


tMatl Cost

Equip/unit

Equip CostLabor/uni


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


Cost of Plumbing


tMatl Cost

Equip/unit

Equip CostLabor/uni


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


Plumbing – CSI Components

Division 23 - HVAC

Sub-Total $1,218.35 $399.99 $4,722.89 $6,341.23



$0.00 $0.00 $0.00 $0.00



Division 22 - Plumbing $1,218.35 $399.99 $4,722.89 $6,341.23







HVACDinesh Gudavalli


HVAC


Cost of HVAC


tMatl Cost

Equip/unit

Equip CostLabor/uni


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


Home Depot23 33 46.10 1980


Home Depot23 33 46.10 2040


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


HVAC – CSI Components

Division 23 - HVAC


Sub-Total $3,430.20 $299.99 $2,817.26 $6,547.45










$299.99$3,430.20 $2,817.26 $6,547.45


ElectricalUdaya Sathya Chakradhar Kedarisetty


Electrical Work


Conduits Switches and Fixtures


Cost of ElectricalRS Means Item Item Description Calculations Quantity Unit

Cost/unit

Matl CostEquip/uni

tEquip Cost

Labor/unit


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


Electrical – CSI Components

Division 23 - HVAC

Sub-Total $6,579.15 $399.99 $8,681.05 $15,660.19



$0.00 $0.00 $0.00 $0.00

Division 26 - Electrical $6,579.15 $399.99 $8,681.05 $15,660.19









EarthworkMohammad Baradaranshoraka


Earthwork


Cost of Earthwork


tMatl Cost

Equip/unit

Equip CostLabor/uni


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


Earthwork – CSI Components

Division 23 - HVAC

Sub-Total $0.00 $742.77 $512.11 $1,254.88


Division 31 - Earthwork $0.00 $742.77 $512.11 $1,254.88

$0.00 $0.00 $0.00 $0.00










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:



Thank You!

Questions?

the glenn house mohammad baradaranshoraka kamal i. mamoua dinesh gudavalli swati r. nair udaya...

Documents

ea slide

plumbing slide

kitchen slide

lf slide

ea cabinet36x34

ea toilet

ea bathtub

ea dryer