|
|
Sample Cost Report or
Square Foot Pricing Report
Preliminary Cost Report |
|
|
|
|
|
| Project Name: Spring Valley Apartments, Albany, NY |
|
|
|
01/04/2002 |
|
|
|
|
|
|
|
|
| Model Type: Apartment,
1-3 Story, Brick Veneer / Wood Frame |
|
|
|
|
|
| Stories (Ea.): 3 |
|
Location: |
Albany, NY |
|
|
| Story Height (L.F.): 10 |
|
Data Release: |
01/04/2002 |
|
|
| Floor Area (S.F.): 19000 |
|
Wage Rate: |
Open |
|
|
| Basement: Not Included |
|
|
|
|
|
|
|
|
|
|
|
|
| Costs are derived from a building
model with basic components. Scope differences and local market conditions can cause costs to vary significantly. |
|
|
$Cost/ |
$ Total |
% Of |
|
|
|
Per S.F. |
Cost |
Sub-Total |
|
| A Substructure |
|
|
3.9% |
|
| A1010 |
Standard Foundations |
0.76 |
14,500.00 |
|
|
| A1030 |
Slab on Grade |
1.59 |
30,300.00 |
|
|
| A2010 |
Basement Excavation |
0.04 |
700.00 |
|
|
| A2020 |
Basement Walls |
1.14 |
21,600.00 |
|
|
| B Shell |
|
|
|
18.4% |
|
| B1010 |
Floor Construction |
2.92 |
55,500.00 |
|
|
| B1020 |
Roof Construction |
1.98 |
37,700.00 |
|
|
| B2010 |
Exterior Walls |
8.21 |
156,000.00 |
|
|
| B2020 |
Exterior Windows |
2.63 |
50,000.00 |
|
|
| B2030 |
Exterior Doors |
0.29 |
5,450.00 |
|
|
| B3010 |
Roof Coverings |
0.68 |
13,000.00 |
|
|
| C Interiors |
|
|
26.3% |
|
| C1010 |
Partitions |
5.50 |
104,500.00 |
|
|
| C1020 |
Interior Doors |
5.68 |
108,000.00 |
|
|
| C1030 |
Fittings |
2.19 |
41,700.00 |
|
|
| C2010 |
Stair Construction |
0.61 |
11,500.00 |
|
|
| C3010 |
Wall Finishes |
1.95 |
37,000.00 |
|
|
| C3020 |
Floor Finishes |
4.92 |
93,500.00 |
|
|
| C3030 |
Ceiling Finishes |
3.03 |
57,500.00 |
|
|
| D Services |
|
|
48.5% |
|
| D1010 |
Elevators and Lifts |
6.66 |
126,500.00 |
|
|
| D2010 |
Plumbing Fixtures |
9.87 |
187,500.00 |
|
|
| D2020 |
Domestic Water Distribution |
3.24 |
61,500.00 |
|
|
| D2040 |
Rain Water Drainage |
0.30 |
5,650.00 |
|
|
| D3010 |
Energy Supply |
5.29 |
100,500.00 |
|
|
| D3030 |
Cooling Generating Systems |
7.39 |
140,500.00 |
|
|
| D4010 |
Sprinklers |
2.09 |
39,800.00 |
|
|
| D5010 |
Electrical Service/Distribution |
2.34 |
44,400.00 |
|
|
| D5020 |
Lighting and Branch Wiring |
5.66 |
107,500.00 |
|
|
| D5030 |
Communications and Security |
1.09 |
20,700.00 |
|
|
| D5090 |
Other Electrical Systems |
0.16 |
3,125.00 |
|
|
| E Equipment &
Furnishings |
|
|
2.9% |
|
| E1090 |
Other Equipment |
2.61 |
49,500.00 |
|
|
|
|
90.82 |
1,725,625.00 |
100% |
|
|
GENERAL CONDITIONS (Overhead & Profit) |
0.00 |
0.00 |
|
|
|
ARCHITECTURAL FEES |
7.26 |
138,000.00 |
|
|
|
USER FEES |
0.00 |
0.00 |
|
|
|
TOTAL BUILDING COST |
98.09 |
1,863,625.00 |
|
|
Sample Labor & Material Report
This example contains only plan takeoff line items. No soft costs are included. No overhead or profit
is included in this representation of a labor and material report. All labor costs shown in this report are based on open
shop wages. Simpson Estimating can deliver any report based on prevailing wage or union shop rates specific
to your geographical location. And, any wage rate can be easily substituted in a report to reflect your
specific company wage requirements. Call us today! Increase your business and enjoy increased profits by outsourcing some
or all of your bidding to Robert Simpson Estimating.
| Sample
Labor & Material Detail Report |
|
|
|
|
| Qty |
Assembly Number |
Description |
Unit |
Mat. |
Inst. |
Total |
| 500.000 |
A1010 110 2100 |
Strip footing, load 2.6KLF,soil capacity 3KSF, 16"wide x 8"deep plain |
L.F. |
3,050.00 |
4,825.00 |
7,875.00 |
| 500.000 |
A1010 310 1000 |
Foundation underdrain, outside only, PVC, 4" diameter |
L.F. |
2,550.00 |
1,520.00 |
4,070.00 |
| 1,875.000 |
A1030 120 4460 |
Slab on grade, 6" thick, non industrial, non reinforced |
S.F. |
4,368.75 |
3,543.75 |
7,912.50 |
| 5,625.000 |
B1010 217 2500 |
CIP slbs, 1 way,sgl 8' span,40 PSF supimp,4" thick,90 PSF total |
S.F. |
19,856.25 |
30,656.25 |
50,512.50 |
| 1,875.000 |
B1010 217 3000 |
CIP slbs, 1 way,sgl 10' span,40 PSF supimp,4" thick,90 PSF total |
S.F. |
6,937.50 |
10,968.75 |
17,906.25 |
| 12,000.000 |
B2010 101 2100 |
Conc wall reinforced, 8' high, 6" thick, plain finish, 3000 PSI |
S.F. |
57,120.00 |
144,000.00 |
201,120.00 |
| 90.000 |
B2020 106 6450 |
Windows,al,projecting,std gl,4'-5" x 5'-3" |
Ea. |
35,100.00 |
11,160.00 |
46,260.00 |
| 8.000 |
B2030 220 3550 |
Dr,steel 18 ga,hol metal,1 dr w/fr,no label,4'-0" x 8'-0" opening |
Opng. |
13,400.00 |
1,920.00 |
15,320.00 |
| 1,875.000 |
B3010 120 2100 |
Sgl ply memb, EPDM, 45 mils, loosely laid w/ stone ballast |
S.F. |
1,368.75 |
618.75 |
1,987.50 |
| 3.000 |
B3020 210 0800 |
Rf hatches,w/curb&1"fbgl insul,2'x6"x8'-0", al curb and cov, 260 lbs |
Opng. |
4,950.00 |
618.00 |
5,568.00 |
| 10,000.000 |
C1010 126 5200 |
Ptns/met,5/8"fr drwl f,none base,1-5/8"@24" OC fmg,same opp f,0 insul |
S.F. |
9,300.00 |
19,100.00 |
28,400.00 |
| 60.000 |
C1020 114 3020 |
Met dr/met fr,flush,cmpst,18ga full pnl,3'0"x6'8",butt weld fr,8-3/4" |
Ea. |
39,000.00 |
17,640.00 |
56,640.00 |
| 20.000 |
C1030 110 0400 |
Toilet partitions, cubicles, ceiling hung, painted metal |
Unit |
10,600.00 |
3,560.00 |
14,160.00 |
| 16.000 |
C1030 510 0120 |
Specialties, directory boards, outdoor, black plastic, 36" x 24" |
Ea. |
12,240.00 |
5,680.00 |
17,920.00 |
| 8.000 |
C1030 710 0120 |
Specialties, bthrm accessories, st steel, disp, towel, surface mtd |
Ea. |
336.00 |
180.00 |
516.00 |
| 8.000 |
C1030 710 0140 |
Spclties, bthrm accessories, st steel, grab bar, 1-1/4" diam, 12" lng |
Ea. |
180.00 |
119.20 |
299.20 |
| 8.000 |
C1030 710 0160 |
Spclties, bthrm accessories, st steel, mir, frd with shelf, 18" x 24" |
Ea. |
1,400.00 |
142.80 |
1,542.80 |
| 8.000 |
C1030 710 0180 |
Bthrm accessories, st st, toilet tissue disp, surf mtd, sgl roll |
Ea. |
104.40 |
95.20 |
199.60 |
| 8.000 |
C1030 710 0300 |
Specialties, medcn cabs, sliding mir dr, 20" x 16" x 4-3/4", unlted |
Ea. |
808.00 |
408.00 |
1,216.00 |
| 3.000 |
C2010 110 0480 |
Stairs, CIP concrete, w/o landing, 12 risers, with nosing |
Flight |
4,425.00 |
5,025.00 |
9,450.00 |
| 30,000.000 |
C3010 230 0080 |
Pnting, int on plas and drwl, brushwork, primer & 2 coats |
S.F. |
4,800.00 |
19,200.00 |
24,000.00 |
| 10,000.000 |
C3010 235 2060 |
Painting, wood trim, to 6" wide, enamel, primer & 2 coats |
L.F. |
1,500.00 |
4,900.00 |
6,400.00 |
| 5,625.000 |
C3020 410 0080 |
Carpet tile, nylon, fusion bonded, 18" x 18" or 24" x 24", 35 oz |
S.F. |
22,500.00 |
2,587.50 |
25,087.50 |
| 5,625.000 |
C3030 110 5200 |
Drwl clgs,5/8"fr drwl,ptd and txtd fnsh,1"x3"wd,16" OC furr,mas sprt |
S.F. |
4,387.50 |
12,937.50 |
17,325.00 |
| 1.000 |
D1010 110 2200 |
Hydraulic, pass elev, 3000 lb, 2 floors, 100 FPM |
Ea. |
46,900.00 |
9,900.00 |
56,800.00 |
| 20.000 |
D2010 120 1760 |
Water closets, battery mount, wall hung, side by side, first closet |
Ea. |
21,500.00 |
9,800.00 |
31,300.00 |
| 20.000 |
D2010 210 2000 |
Urinal, vitreous china, wall hung |
Ea. |
10,800.00 |
9,400.00 |
20,200.00 |
| 3.000 |
D2010 410 1960 |
Kitchen sink w/trim, cntrtop, stainless steel, 33" x 22" double bowl |
Ea. |
2,760.00 |
1,500.00 |
4,260.00 |
| 3.000 |
D2010 440 4380 |
Service sink w/trim, vitreous china, wall hung 22" x 20" |
Ea. |
3,525.00 |
2,070.00 |
5,595.00 |
| 3.000 |
D2010 810 2040 |
DF, 1 bubbler, wall mounted, semi-recessed, stainless steel |
Ea. |
3,525.00 |
831.00 |
4,356.00 |
| 1.000 |
D2020 250 1900 |
Gas fired water heater, com, 100< F rise, 115 MBH input, 110 GPH |
Ea. |
4,750.00 |
1,150.00 |
5,900.00 |
| 12.000 |
D2040 210 1880 |
Roof drain, DWV PVC, 2" diam, piping, 10' high |
Ea. |
2,172.00 |
4,740.00 |
6,912.00 |
| 500.000 |
D2090 810 0860 |
Pipe cast iron,soil, B & S, service weight, 3" diameter |
L.F. |
4,275.00 |
5,950.00 |
10,225.00 |
| 500.000 |
D2090 810 2820 |
Pipe plastic,PVC,DWV, schedule 40, 1-1/2" diameter |
L.F. |
860.00 |
5,500.00 |
6,360.00 |
| 5,675.000 |
D3010 520 2000 |
Com bldg htg sys,fin tube radn,frcd hw,10,000 SF, 100,000 CF,tot 2 fl |
S.F. |
19,351.75 |
18,614.00 |
37,965.75 |
| 5,675.000 |
D3020 102 1200 |
Small heating systems,electric blrs,steam, 1 floor, 5,000 SF, 205 MBH |
S.F. |
18,614.00 |
22,643.25 |
41,257.25 |
| 50.000 |
D3020 310 0090 |
Gas vent, galvanized steel, double wall, round pipe diameter, 10" |
V.L.F. |
1,425.00 |
750.00 |
2,175.00 |
| 5,675.000 |
D3030 110 3400 |
Packaged ch, air cld,with fan coil unit,offices, 6,000 SF, 19.00 ton |
S.F. |
46,818.75 |
24,629.50 |
71,448.25 |
| 1.000 |
D3050 185 0580 |
Computer room unit, air cooled, includes remote condenser, 3 ton |
Ea. |
11,000.00 |
1,425.00 |
12,425.00 |
| 5,675.000 |
D4010 410 0580 |
Wet pipe sprinkler systems, steel, light hazard, 1 floor, 2000 SF |
S.F. |
14,641.50 |
10,612.25 |
25,253.75 |
| 3.000 |
D4020 310 0560 |
Wet standpipe risers, class I, steel blk sch 40, 4" diam pipe, 1 fl |
Floor |
8,850.00 |
5,925.00 |
14,775.00 |
| 30.000 |
D4090 910 0040 |
Detectors with brackets, fixed temperature heat detector |
Ea. |
1,035.00 |
1,575.00 |
2,610.00 |
| 1.000 |
D4090 910 0470 |
Control station, multizone (4) control station with batteries |
Ea. |
3,025.00 |
835.00 |
3,860.00 |
| 3.000 |
D4090 910 0550 |
Manual pull station |
Ea. |
165.00 |
198.00 |
363.00 |
| 3.000 |
D4090 910 0640 |
Battery standby power 10" x 10" x 17" |
Ea. |
2,550.00 |
315.00 |
2,865.00 |
| 3.000 |
D4090 910 0740 |
Bell signalling device |
Ea. |
183.00 |
157.50 |
340.50 |
| 90.000 |
D4090 910 0340 |
Dispersion nozzle, FM200 1-1/2" dispersion nozzle |
Ea. |
5,535.00 |
2,520.00 |
8,055.00 |
| 300.000 |
D5010 110 0600 |
High voltage cable, neutral & conduit included, copper 2/0, 35 KV |
L.F. |
15,750.00 |
8,850.00 |
24,600.00 |
| 5,675.000 |
D5020 110 0680 |
Receptacles incl pl,box, cnd, wire,20 per 1000 SF,2.4 watts per SF |
S.F. |
4,880.50 |
11,804.00 |
16,684.50 |
| 5,675.000 |
D5020 115 0280 |
Receptacle systems, underfloor duct, 7' on center, low density |
S.F. |
24,629.50 |
9,874.50 |
34,504.00 |
| 5,675.000 |
D5020 130 0400 |
Wall switches, 10.0 per 1000 SF |
S.F. |
3,461.75 |
7,377.50 |
10,839.25 |
| 1.000 |
D5030 910 0280 |
Comm & alarm sys,incls outlets, boxes, cnd & W,sound sys, 100 outlets |
Ea. |
49,200.00 |
53,000.00 |
102,200.00 |
| 3.000 |
E1090 410 0120 |
Arch equip, appliances, range, built in, single oven 30" wide, econ |
Ea. |
1,695.00 |
207.00 |
1,902.00 |
| 3.000 |
E1090 410 0150 |
Arch equip, appliances, compactor, residential, economy |
Ea. |
1,575.00 |
213.00 |
1,788.00 |
| 3.000 |
E1090 410 0170 |
Arch equip, appliances, dish washer, built-in, 2 cycles, economy |
Ea. |
945.00 |
369.00 |
1,314.00 |
| 3.000 |
E1090 410 0190 |
Arch equip, appliances, garbage disposer, sink type, economy |
Ea. |
160.50 |
148.50 |
309.00 |
| 3.000 |
E1090 410 0210 |
Arch equip, appliances, refrigerator, no frost, 10 to 12 CF, economy |
Ea. |
1,680.00 |
162.00 |
1,842.00 |
| 90.000 |
E2010 310 0110 |
Furnishings, blinds, exterior, al, louvered, 1'-4" wide x 3'-0" long |
Ea. |
5,040.00 |
3,195.00 |
8,235.00 |
| 500.000 |
G1030 805 1310 |
Trenching, backhoe, 0 to 1 slope, 2' wide, 2' deep, 3/8 CY bucket |
L.F. |
0.00 |
1,305.00 |
1,305.00 |
| 500.000 |
G1030 815 1520 |
Pipe bedding, side slope 0 to 1, 3' wide, pipe size 14" diameter |
L.F. |
495.00 |
970.00 |
1,465.00 |
| 150.000 |
G2010 210 1520 |
Roadways, bituminous conc paving, 2-1/2" thick, 24' wide |
L.F. |
6,150.00 |
7,125.00 |
13,275.00 |
| 200.000 |
G2020 210 1520 |
Parking lot, 90< angle parking, 3" bituminous paving, 8" gravel base |
Car |
74,000.00 |
52,800.00 |
126,800.00 |
| 200.000 |
G2030 120 1600 |
Concrete sidewalk, 4" thick, 4" gravel base, 4' wide |
L.F. |
1,230.00 |
2,070.00 |
3,300.00 |
| 200.000 |
G2030 150 2050 |
Plaza, brk pavers,4"x8"x2-1/2",3/4" aggr base,course washed sand bed |
S.F. |
826.00 |
840.00 |
1,666.00 |
| 1.000 |
G2040 810 0120 |
Specialties, flagpoles, on grade, aluminum, tapered, 70' high |
Ea. |
7,125.00 |
1,175.00 |
8,300.00 |
| 200.000 |
G3010 110 2160 |
Wtr distr pipg,excav & backf excl,ductile iron cl 250,mech jt,8"diam |
L.F. |
3,160.00 |
3,820.00 |
6,980.00 |
| 200.000 |
G3020 110 2150 |
Drage and sewage piping,excav & backfill excluded,PVC,plain,6" diam |
L.F. |
972.00 |
554.00 |
1,526.00 |
| 4.000 |
G3030 210 1940 |
Manhole/catch basin, brick, 4' ID riser, 6' deep |
Ea. |
3,900.00 |
7,100.00 |
11,000.00 |
| 300.000 |
G3060 110 2110 |
Gas service pipg,excav & backf excluded,polyethylene,3" diam,sdr 11.5 |
L.F. |
666.00 |
1,086.00 |
1,752.00 |
| 10.000 |
G4020 110 2360 |
Site lighting, high pressure sodium, 400 watt, al pole, 40' high |
Ea. |
22,000.00 |
16,000.00 |
38,000.00 |
| 500.000 |
A1010 110 2300 |
Strip footing, load 3.9 KLF soil cap, 3 KSF, 24"wide x 8"deep, plain |
L.F. |
3,900.00 |
5,350.00 |
9,250.00 |
| |
|
|
|
|
|
|
|
|
Totals |
|
$727,984.40 |
$637,841.70 |
$1,365,826.10 |
|
