You are on page 1of 10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION

CODE#
DIVISION1GENERALREQUIREMENTS
111
ProjectManager
113
ProjectEngineer
114
OfficeAssistant
122
Gen.Superintendent
125
Misc.Laborer
126
CarpentryForeman/Asst.Superintendent
127
FieldOffice
FieldOfficeSetUp
FieldOfficeSupplies
128
MobilePhone,EMail
131
TemporaryUtilities
132
TemporaryPhone/Data
133
Postage/Courier
134
Printing/Copier/Computer
135
JobSignage
137
TravelExpenses
138
Auto/Fuel/Maintenance
139
Entertainment
141
ProgressClean
142
TrashHaulDumpster
144
SiteCleanUp
149
FinalClean
151
SafetySignage
152
SafetyEquipHrdHats/Glasses
156
SafetyConsultant
159
MiscSafety
163
JobSiteOffice/Furniture
164
JobSiteStorage
171
DustProtection
181
SmallTools/Consumables
182
EquipmentRental
191
BuildingPermit/Fees
192
LiabilityInsurance
193
Builder'sAllRisk
194
AutoInsurance
PreConstruction
197
SeeSeparatesheetforGC's/GR's

CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

DIVISION2EXISTINGCONDITIONS
024119 SelectiveDemolition
GlazingTobeRemoved&InfilledwithMetalPanels20'8"x4'0"
GlazingTobeRemoved&InfilledwithMetalPanels20'8"x9'8"
CoilingDoor20'x20'Demo
LargeBypassMetalDoorsDemo
HMDoors&Frames
8X8X16CMUBlockWalls
CraneFoundationDemo
JebCraneDemo
CranesDemo
ConcreteFoundationSawcut
ConcreteFoundationRemove

DIVISION3CONCRETE
033100 CastInPlaceStructureConcrete
ConcretePourbackRestrooms
ConcretePourbackCraneFoundation
ConcretePourbackDamagedConcrete
ConcreteToppingSeeAlternate

DIVISION4MASONRY
040100 MasonryCleaning
CleanFacebrick
ReinforceexistingFaceBrickswithaftermarkettiesthroughwall
BaseBid&ALTS

QTY

UM
MHr
MHr
MHr
MHr
MHr
MHr
Mo
LS
m
Mo
Mo
Mo
Mo
LS
LS
LS
Mo
LS
MHr
Mo
LS
SF
LS
LS
MHr
LS
LS
Mo
LS
LS
Mo
LS
$
$
Mo
MHR
1.00 LS

1.00
827.00
1,998.00
5.00
1.00
5.00
456.00
1.00
1.00
4.00
104.00
436.00

LS
SF
SF
EA
PR
EA
SF
EA
EA
EA
LF
SF

760.00
36.00
400.00

SF
SF
SF

4,922.00
4,922.00

SF
SF

RATE

$
ESTIMATE

$ 58.80
$ 42.00
$ 29.40
$ 50.40
$ 22.40
$ 47.60
$ 400.00
$ 1,500.00
$ 100.00
$ 500.00
$ 250.00
$ 300.00
$ 225.00
$ 1,500.00
$ 750.00
$ 500.00
$ 1,100.00
$ 1,250.00
$ 21.00
$ 2,400.00
$ 5,000.00
$ 0.20
$ 1,250.00
$ 500.00
$ 37.70
$ 1,250.00
$ 500.00
$ 510.00
$ 2,500.00
$ 2,500.00
$ 1,000.00
$ 7,500.00
1.50%
1.00%
$ 900.00
$ 50.00

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
QUOTE

NOTES

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$ 236,636
SUBTOTALDIV1 $ 236,636

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$ 236,636

$ 236,636

$
$ 1,654
$ 3,996
$ 2,500
$ 500
$ 500
$ 912
$ 2,500
$ 5,000
$ 2,000
$ 1,248
$ 2,616
$
SUBTOTALDIV2 $ 23,426

$
$ 1,654
$ 3,996
$ 2,500
$ 500
$ 500
$ 912
$ 2,500
$ 5,000
$ 2,000
$ 1,248
$ 2,616
$
$ 23,426

$
$ 20.00 $ 15,200
$ 20.00 $ 720
$ 20.00 $ 8,000
$
$
SUBTOTALDIV3 $ 23,920

$
$ 15,200
$ 720
$ 8,000
$
$
$ 23,920

$ 2.00
$ 2.00
$ 500.00
$ 500.00
$ 100.00
$ 2.00
$ 2,500.00
$ 5,000.00
$ 500.00
$ 12.00
$ 6.00

0
0
0
0
0
0

8.5%

$ $
$ 0.75 $ 3,692 $ 3,692
$ 1.00 $ 4,922 $ 4,922
Page1of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
ESTIMATE
$
$
$ 5,400
$ 360
$ 2,000
$ 1,000
$
$
$ 10,000
$
$ 27,374

$
QUOTE
$
$
$ 5,400
$ 360
$ 2,000
$ 1,000
$
$
$ 10,000
$
$ 27,374

NOTES

$
$ 2,500.00 $ 12,500
$ 750.00 $ 3,000
$
$ 100.00 $ 90,000
$ 50.00 $ 18,000
$ 4,192.00 $ 100,608
$ 72.00 $ 129,600

$
$ 12,500
$ 3,000
$
$ 90,000
$ 18,000
$ 100,608

$ 129,600

Dallas,Texas
184 DAYSDURATION
CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

CODE#

QTY

UM

RATE

042100 ClayMasonryUnits
BrickMasonryUnits@CoilingDoors
PatchBrickwherewindowsareremoved
PatchBrickwherenew3070DoorsFramesareInstalled
PatchBrickwherenew6070DoorFramesareInstalled

450.00
18.00
4.00
2.00

SF
SF
EA
EA

$ 12.00
$ 20.00
$ 500.00
$ 500.00

042200 ConcreteMasonryUnits
8X8X16CMUwherebypassdoorsremoved

400.00

EA

$ 25.00
SUBTOTALDIV4

DIVISION5METALS
051200 StructuralSteel
StructuralSteelforNewHVACUnits
Bollards
MetalCatwalks
HandRailings@Catwalks
CagedAccessLadders
ReinforcementofTrussestohangcatwalkoffW8X48

BaseBid&ALTS

5.00
4.00

EA
EA

900.00
360.00
24.00
1,800.00

SF
LF
EA
LF

Page2of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
ESTIMATE
$
$
$
17.00 Risers $ 564.00 $ 9,588
$
$
34.00 LF
$ 50.00 $ 1,700

$
QUOTE
$
$
$
$ 9,588
$
$
$ 1,700

NOTES

Dallas,Texas
184 DAYSDURATION

CODE#

CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

055100 MetalStairs
FabricateandErectNewStairTower
Stairs
055213 PipeandTubeRailing
FabricateandErectNewTubeStairRailingforStairTowerIncludesWireWeldedFabricPanels

QTY

UM

RATE

$ $
SUBTOTALDIV5 $ 364,996 $ 364,996

DIVISION6WOODS,PLASTICS&COMPOSITES
MiscBlocking

1.00

LS

13,166.00

SF

072129 SprayedInsulation
ClosedCelledSprayed4"Thick
ClosedCelledSprayed4"ThickSidesofMetalTruss

16,881.00
3,000.00

SF
SF

074113 MetalRoof
Replaceallfasteners
ApplyCoatingonRoof

16,881.00
16,881.00

SF
SF

3,242.00
1,664.00

SF
SF

DIVISION7THERMAL&MOISTUREPROTECTION
071600 MostureandWaterproofing
Bitumenmodifiedpolyurethanefluidapplied,55milthickBehindPlaster,Brick&MetalPanels

074200 MetalWallPanels
Factorysandwiched,26ga,1"insulated,galvanized1sidecolored
Factorysandwiched,26ga,1"insulated,galvanized1sidecolored
077200 RoofingAccessories
078414 PenetrationFirestopping
078443 FireResistantJointSystem

079200 JointSealants
ParkingLotSealant
ExpansionJoints

BaseBid&ALTS

1,500.00
400.00

LF
LF

$ 5,000.00 $ 5,000
$
$
SUBTOTALDIV6 $ 5,000

$ 5,000
$
$
$ 5,000

$
$ 2.41 $ 31,730
$
$
$ 3.14 $ 53,006
$ 3.14 $ 9,420
$
$
$ 1.00 $ 16,881
$ 2.00 $ 33,762
$
$
$ 12.80 $ 41,498
$ 12.80 $ 21,299
$
$
$
$

$
$ 31,730
$
$
$ 53,006
$ 9,420
$
$
$ 16,881
$ 33,762
$
$
$ 41,498
$ 21,299
$
$
$
$ SeeMech
SeeFireProtect
$
$
$
$
$ 6,000
$ 1,600
$
$
$ 215,196

$
$
$
$
$ 4.00 $ 6,000
$ 4.00 $ 1,600
$
$
SUBTOTALDIV7 $ 215,196

Page3of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION
CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

CODE#
DIVISION8OPENINGS
081113 HollowMetalDoorsandFrames
HMDoorFrame3070
HMDoorFrame6070
HMDoor

UM

8.00
2.00
12.00

EA
EA
EA

6.00
12.00

EA
EA

1.00

EA

4.00
12.00
4.00
4.00
4.00
4.00
4.00

EA
EA
EA
EA
EA
EA
EA

HdwSetNo3.02DoubleExteriorDoorsEgress
HingesIVE5BB14.5X4.5
ExitDevice
Closer8501REGorPAXSNB
KickPlate8400
RainGuard
Threshold
WeatherStripping

2.00
6.00
8.00
4.00
4.00
4.00
4.00
4.00

EA
EA
EA
EA
EA
EA
EA
EA

HdwSetNo3.02
HingesIVE5BB14.5X4.5
ExitDevice
Closer8501REGorPAXSNB
KickPlate8400
RainGuard
Threshold
WeatherStripping

2.00
6.00
4.00
4.00
4.00
4.00
4.00
4.00

EA
EA
EA
EA
EA
EA
EA
EA

HdwSetNo3.03
HingesIVE5BB14.5X4.5
Lockset
Closer8501REGorPAXSNB

2.00
6.00
4.00
4.00

EA
EA
EA
EA

4.00

EA

InstallHMFramesintoCMUBlockWalls
InstallHMDoorsintoHMFrames
083323 OverheadCoilingDoors
20'0"x20'0"ChainOperated
087100 DoorHardware
HdwSetNo3.01SglExteriorDoor
HingesIVE5BB14.5X4.5
ExitDevice
Closer8501REGorPAXSNB
KickPlate8400
Threshold
WeatherStripping

088000 GlazingAllInteriorGlazingtobeGL1SinglePaneTemperedGlass
DoorGlazingHalfLite

BaseBid&ALTS

QTY

RATE

$
ESTIMATE

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
QUOTE

NOTES

$ $
$ 250.00 $ 2,000 $ 2,000
$ 400.00 $ 800 $ 800
$ 500.00 $ 6,000 $ 6,000
$ $
$ 150.00 $ 900 $ 900
$ 50.00 $ 600 $ 600
$ $
$ $
$ 10,000.00 $ 10,000 $ 10,000
$ $
$ $
$ $
$ 26.00 $ 312 $ 312
$ 500.00 $ 2,000 $ 2,000
$ 125.00 $ 500 $ 500
$ 125.00 $ 500 $ 500
$ 50.00 $ 200 $ 200
$ 125.00 $ 500 $ 500
$ $
$ $
$ 26.00 $ 156 $ 156
$ 500.00 $ 4,000 $ 4,000
$ 125.00 $ 500 $ 500
$ 125.00 $ 500 $ 500
$ 50.00 $ 200 $ 200
$ 50.00 $ 200 $ 200
$ 125.00 $ 500 $ 500
$ $
$ $
$ 26.00 $ 156 $ 156
$ 500.00 $ 2,000 $ 2,000
$ 125.00 $ 500 $ 500
$ 125.00 $ 500 $ 500
$ 50.00 $ 200 $ 200
$ 50.00 $ 200 $ 200
$ 125.00 $ 500 $ 500
$
$ 26.00 $ 156
$ 250.00 $ 1,000
$ 125.00 $ 500
$
$
$ 250.00 $ 1,000
$
SUBTOTALDIV8 $ 37,080

$
$ 156
$ 1,000
$ 500
$
$
$ 1,000
$
$ 37,080

Page4of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION
CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

CODE#

DIVISION9FINISHES
092100 GypsumBoardShaftWallAssemblies
092100 NonStructuralFraming
DrywallPartition6"MtlStuds@16o.c.GypSheathingFramingforNewMetalPanelsinplaceofwindows
DrywallPartition6"MtlStuds@16o.c.GypSheathingFramingforNewPlaster
DrywallPartition6"MtlStuds@16o.c.GypSheathingFramingbehindBrick
DrywallPartition6"MtlStuds@16o.c.todeck,5/8""X"Drywall@1SidesR19Insulation
CycloramaWall
Scaffolding

QTY

5,100.00
4,906.00
3,160.00
11,846.00

UM

SF
SF
SF
SF

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

NOTES

RATE

$
ESTIMATE

$
QUOTE

$ 4.75
$ 4.75
$ 4.75
$ 6.83

$
$
$ 24,225
$ 23,304
$ 15,010
$ 80,948

$
$
$ 24,225
$ 23,304
$ 15,010
$ 80,948

4,460.00

SF

$ 20.00 $ 89,200 $ 89,200

96.00

CSF

$211.00 $ 20,256 $ 20,256

5,100.00

SF

$ 10.00 $ 51,000 $ 51,000

96.00

CSF

$211.00 $ 20,256 $ 20,256

$ $
092400 CementPlastering
Scaffolding
092900 GypsumBoard
35/8"MtlStuds@16"o.c.
GypBoardCeilings

840.00
840.00

SF
SF

$ 4.00
$ 0.50

095113 AcousticalPanelCeilings
AcousticalCeilings2x2

1,065.00

SF

$ 3.80

096513 ResilientBaseandAccessories
RB1RubberBaseJohnsoniteCoveBsae38Pewter4"x120'roll

9,694.00

LF

$ 2.25

096519 ResilientTile
RT1VCTArmstrongMigrationsBBT73502PumiceGray
FloorPrep

1,045.00
261.25

SF
SF

$ 2.00
$ 1.00

1.00
732.00
11,846.00
11,846.00
840.00
16,880.00

LS
SF
SF
SF
SF
SF

$
$ 1.25
$ 0.50
$ 2.00
$ 0.85
$ 1.50

6.00
800.00
5,100.00
2,108.00
3,160.00
1.00
500.00

EA
SF
SF
SF
SF
LS
LF

$ 150.00
$ 2.00
$ 1.25
$ 1.25
$ 2.00
$ 500.00
$ 2.00

099100 PaintingInterior
Block&FillCMUWalls
Tape,Bed&TextureWalls
PaintWalls
PaintGypCeilings
PaintRoofStructure
PaintingExterior
PaintHMDoors&Frames
Block&FillCMUWalls
PaintPlaster
PaintMetalPanelsInPlace
PaintBricks
PaintRoofAccess
PaintRoofFlashing

SUBTOTALDIV9

BaseBid&ALTS

$
$
$ 3,360
$ 420
$
$
$ 4,047
$
$
$ 21,812
$
$
$ 2,090
$ 261
$
$
$
$ 915
$ 5,923
$ 23,692
$ 714
$ 25,320
$
$
$ 900
$ 1,600
$ 6,375
$ 2,635
$ 6,320
$ 500
$ 1,000
$
$ 432,082

$
$
$ 3,360
$ 420
$
$
$ 4,047
$
$
$ 21,812
$
$
$ 2,090
$ 261
$
$
$
$ 915
$ 5,923
$ 23,692
$ 714
$ 25,320
$
$
$ 900
$ 1,600
$ 6,375
$ 2,635
$ 6,320
$ 500
$ 1,000
$
$ 432,082

Page5of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION

CODE#
DIVISION10SPECIALTIES
102113 MetalToiletCompartments
ToiletPartitionMetalHC
ToiletPartitionMetalStnd
UrinalScreen

CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

QTY

UM

2.00
2.00
1.00

EA
EA
EA

102813 ToiletAccessories
TA01RecessedPaperTowelDispenser/Receptacle
TA04SanitaryNapkinDisposal,Partition
TA07ToiletTissueDispensorDoubleRoll
TA08SoapDispenser,SurfaceonWall
TA09GrabBarsB6806
TA09GrabBarsB680642"
TA12Mirror,Framed

2.00
2.00
4.00
2.00
2.00
2.00
4.00

EA
EA
EA
EA
EA
EA
EA

104413 FireProtectionSpecialities
SemiRecessedCabinets
FireExtinguishers

8.00
8.00

EA
EA

RATE

$
ESTIMATE

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
QUOTE

NOTES

$ $
$ 850.00 $ 1,700 $ 1,700
$ 650.00 $ 1,300 $ 1,300
$ 125.00 $ 125 $ 125
$ $
$ $
$ 150.00 $ 300 $ 300
$ 125.00 $ 250 $ 250
$ 125.00 $ 500 $ 500
$ 85.00 $ 170 $ 170
$ 250.00 $ 500 $ 500
$ 250.00 $ 500 $ 500
$ 125.00 $ 500 $ 500
$ $
$ $
$ 200.00 $ 1,600 $ 1,600
$ 125.00 $ 1,000 $ 1,000
$ $
$ $
SUBTOTALDIV10 $ 4,770 $ 4,770

DIVISION11EQUIPMENT

$ $
SUBTOTALDIV11 $ $
DIVISION12FURNSHINGS
$
$
$
$
SUBTOTALDIV12 $

$
$
$
$
$

$
$
$
$
SUBTOTALDIV13 $

$
$
$
$
$

$
$
$
$
$
SUBTOTALDIV14 $

$
$
$
$
$
$

$
$ 8.00 $ 135,040
$ 5,000.00 $ 5,000
$ 2.00 $ 33,760
$

$
$ 135,040

$ 5,000
$ 33,760
$

DIVISION13SPECIALCONSTRUCTION

DIVISION14CONVEYINGEQUIPMENT

DiVISION21FIRESUPPRESSION
211333 WetPipeSprinklerSystem
SpinklerSystemMainPipingandPumpExisting
FireRiser&PipingfromMain
PenetrationFirestopping

BaseBid&ALTS

16,880.00
1.00
16,880.00

SF
SF
SF

Page6of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION
CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

CODE#

DIVISION22PLUMBING
LaboratoryPolyethylene,SingleSink,benchmountedwithplug&wastefittingwith11/2"singlethreads
WaterClosetWallhungroughin,supply,wasteandvent,singleWC
UrinalsWallhungviteouschina,withhanger&selfclosingvalve
FloorDrains
ElectricWaterCooler
Plumbing

GastoBldgUnderground
GastoHeaters
PenetrationFirestopping

QTY

UM

$
$
RATE
ESTIMATE
QUOTE
SUBTOTALDIV21 $ 173,800 $ 173,800

4.00
6.00
2.00
2.00
2.00
1.00

EA
EA
EA
EA
EA
LS

$ 1,650.00
$ 1,550.00
$ 710.00
$ 2,500.00
$ 3,500.00
$ 25,000.00

$ 6,600
$ 9,300
$ 1,420
$ 5,000
$ 7,000
$ 25,000
$
$ 3,000
$ 5,100
$ 16,880
$
$ 79,300

$ 6,600
$ 9,300
$ 1,420
$ 5,000
$ 7,000
$ 25,000
$
$ 3,000
$ 5,100
$ 16,880
$
$ 79,300

150.00
510.00
16,880.00

LF
LF
SF

$ 20.00
$ 10.00
$ 1.00

$
$ 7,850.00 $ 78,500
$
$
$ 8.99 $ 57,311
$ 125.00 $ 2,500
$
$ 2.00 $ 33,760
$
$ 3,350.00 $ 33,500
$
SUBTOTALDIV23 $ 205,571

$
$ 78,500
$
$
$ 57,311
$ 2,500
$
$ 33,760
$
$ 33,500
$
$ 205,571

SUBTOTALDIV22
DIVISION23HEATING,VENTILATING&AIRCONDITIONING
236213 Equipment
PackageAirCooledRefrigerantCondensingUnits10Tons
233113 DuctWork
54"x16"MetalDuct
SideDiffusers
PenetrationFirestopping
GasFiredUnitHeaters200MBHOutput

DIVISION26ELECTRICAL
262400 SwitchboardsandPanelboards
SwitchGearLoadInterrupterswitch,600amp,2positionNEMA1,4.8KV,300KvaBeloww/CLFFuses
MainElectrticalService1200Amp,120/240Volt,3Phasemainelectricalpanel
ElectricalUndergroundtoUtilityPole
OwnerPower
200Amp,120/240Volt,3PhaseDisconnnectSwitches
GeneralPurposePower
QuadraplexOutletsonperimeter40'o.c./2quadraplexoutletspercircuits
SmallOffice
DuplexOutleton2Circuits
SinglePoleSwitch
HVACUnitHookUp
LayinFluorescentLightFixtures2'x4'
UpperOffice&Restrooms
DuplexOutleton2Circuits
GFIDuplexRecepticles
SinglePoleSwitch
HVACUnitHookUp
20Amp,120voltcircuitsfortheaboverecepticles
LayinFluorescentLightFixtures2'x4'

BaseBid&ALTS

10.00

EA

6,375.00
20.00

LBS
EA

16,880.00

SF

10.00

EA

1.00
1.00
200.00

LS
LF

4.00

EA

14.00

EA

4.00
2.00
1.00
2.00

EA
EA
EA
EA

14.00
2.00
4.00
1.00
4.00
16.00

EA
EA
EA
EA
EA
EA

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

NOTES

$ $
$ 27,400.00 $ 27,400 $ 27,400
$ 5,850.00 $ 5,850 $ 5,850
$ 30.00 $ 6,000 $ 6,000
$ $
$ $
$ 3,025.00 $ 12,100 $ 12,100
$ $
$ $
$ 250.00 $ 3,500 $ 3,500
$ $
$ $
$ 250.00 $ 1,000 $ 1,000
$ 250.00 $ 500 $ 500
$ 500.00 $ 500 $ 500
$ 250.00 $ 500 $ 500
$ $
$ $
$ 250.00 $ 3,500 $ 3,500
$ 300.00 $ 600 $ 600
$ 250.00 $ 1,000 $ 1,000
$ 800.00 $ 800 $ 800
$ 50.00 $ 200 $ 200
$ 250.00 $ 4,000 $ 4,000
$ $

Page7of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
ESTIMATE
$
$ 14,250
$ 2,130
$ 150
$
$
$ 8,500
$ 1,500
$
$
$ 150
$ 500
$ 6,000

$
QUOTE
$
$ 14,250
$ 2,130
$ 150
$
$
$ 8,500
$ 1,500
$
$
$ 150
$ 500
$ 6,000

NOTES

$ 2.00 $ 33,760
$ 78,279
$
SUBTOTALDIV26 $ 212,669

$ 33,760
$ 78,279
$
$ 212,669

$
$
$
$
SUBTOTALDIV27 $

$
$
$
$
$

$ 2.00 $ 33,760
$
$
$
SUBTOTALDIV28 $ 33,760

$ 33,760
$
$
$
$ 33,760

$
$
$
$
SUBTOTALDIV31 $

$
$
$
$
$

$ 4.00 $ 40,500
$ 4.00 $ 9,000
$
$
Space $ 36.00 $ 8,100
EA
$ 250.00 $ 1,000
EA
$ 150.00 $ 600
$
$
LF
$ 38.50 $ 1,925
$ 1,250.00 $ 1,250
PR
LF
$ 38.50 $ 6,738
$ 1,250.00 $ 1,250
EA
$
SUBTOTALDIV32 $ 70,363

$ 40,500
$ 9,000
$
$
$ 8,100
$ 1,000
$ 600
$
$
$ 1,925
$ 1,250
$ 6,738
$ 1,250
$
$ 70,363

Dallas,Texas
184 DAYSDURATION
CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

CODE#

QTY

UM

RATE

Lighting
4'4LampT8HighBayFluorescentLightFixture
ExitLightwithemergencybatterypack
SinglePoleswitchesforControloftheHighBayLighting

30.00
6.00
3.00

EA
EA
EA

$ 475.00
$ 355.00
$ 50.00

HVAC
10tonHVACCircuitsandConnections(GasHeat)
ThermostatesDrops(EmptyRacewayOnly)

10.00
10.00

EA
EA

$ 850.00
$ 150.00

1.00
1.00
200.00

EA
EA
LF

$ 150.00
$ 500.00
$ 30.00

16,880.00

SF

TelephoneService
Plywoodfortelphonebackboard
Grounding
Undergroundracewayfrompole2"
PenetrationFirestopping

DIVISION27COMMUNICATIONS

DIVISION28ELECTRONICSAFETY&SECURITY
FireAlarm

16,880.00

SF

DIVISION31EARTHWORK

DIVISION32EXTERIORIMPROVEMENTS
AllowancetoPatchParkingLot15%ofparkinglotFrontLot
AllowancetoPatchParkingLot15%ofparkinglotMechYard
321723 PavementMarkings
StripingParkingLot
HCSymbols
HCSign
ChainLinkFence
8'HtChainLinkFencingStorageinsidebldg
Gates
8'HtChainLinkFencearoundnewMechYard
GateDouble3'0"x6'0"Ht

BaseBid&ALTS

10,125.00
2,250.00

225.00
4.00
4.00

50.00
1.00
175.00
1.00

SF
SF

Page8of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION

CODE#
DIVISION33UTILITIES
WaterLinetoBldg
FireLinetoBldg
SewerLine

CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

QTY
200.00
200.00
200.00

UM
LF
LF
LF

RATE

$
ESTIMATE

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
QUOTE

NOTES

$ 30.00 $ 6,000 $ 6,000


$ 30.00 $ 6,000 $ 6,000
$ 20.00 $ 4,000 $ 4,000
$ $
SUBTOTALDIV33 $ 16,000 $ 16,000

DIRECTCOSTSUBTOTAL $ 2,163,780 $2,163,780 $

Allowance1OwnerControlledContingnecy5% $ 88,150 $ 88,150


Allowance2ProfessionalServices $ 180,000 $ 180,000

Allowance3Signage $ 7,500 $ 7,500


StateSalesTaxRenovation
HomeOfficeOverheadRate
0.00%
HOMEOFFICEOVERHEADSUBTOTAL
FeeRate
3.00%
FEESUBTOTAL
Permit&TappingFeesRate
2.10%
PERMITSUBTOTAL
BondRate
0.00%
BONDSUBTOTAL

$ 206,000 $ 206,000

$ 79,363 $ 79,363
$ 57,221 $ 57,221
$

TOTALCOST $ 2,782,000 $2,782,000


STATEREMODELCOST:
AlternateNo.1TopSlabwith4"2,500psiconcrete
TopSlab&FinishwithEpoxy
TopSlabBroomFinish
Pump

16,880.00
1.00

SF
EA

$
$ 4.00 $ 67,520
$ 1,500.00 $ 1,500
$
$
$
SUBTOTAL $ 69,020

HomeOfficeOverheadRate
0.00%
HOMEOFFICEOVERHEADSUBTOTAL
FeeRate
3.00%
FEESUBTOTAL
PermitRate
2.10%
PERMITSUBTOTAL
BondRate
0.00%
BONDSUBTOTAL

$
$ 67,520
$ 1,500
$
$
$
$ 69,020

$ 2,071 $ 2,071
$ 1,493 $ 1,493
$

TOTALCOST $ 72,600 $ 73,000

BaseBid&ALTS

Page9of10

12/1/20133:19PM

ExampleofConceptualEstimate
ExampleofConceptualEstimate

BUDGET:
BASEBID:
BASE+ALTS:
ESTIMATEBY:
DATE:

Dallas,Texas
184 DAYSDURATION

CODE#
AlternateNo.2EpoxyFinishFlooring
TopSlab&FinishwithEpoxy
TopSlabBroomFinish
Pump
EpoxyFinish

CONSTRUCTIONESTIMATE(BASE)
DESCRIPTIONOFWORK

QTY

16,800.00
1.00
16,800.00

UM

RATE

SF
EA
SF

$
$ 4.00
$ 1,500.00
$ 4.00

$
ESTIMATE

$
$ 67,200
$ 1,500
$ 67,200
$
SUBTOTAL $ 135,900

HomeOfficeOverheadRate
0.00%
HOMEOFFICEOVERHEADSUBTOTAL
FeeRate
3.00%
FEESUBTOTAL
PermitRate
2.10%
PERMITSUBTOTAL
BondRate
0.00%
BONDSUBTOTAL

$2,025,600
$2,782,000
$3,023,504
FH
12/01/13

$ 120.00
$ 164.81
$ 179.12

$
QUOTE

NOTES

$
$ 67,200
$ 1,500
$ 67,200
$
$ 135,900

$ 4,077 $ 4,077
$ 2,940 $ 2,940
$

TOTALCOST $ 142,900 $ 142,900

AlternateNo.3Replaceendmtlpanelswithprefinishwallpanels
Replacemetalpanelsonbldgendswith
Deletepaintinginbasebid

2,108.00
2,108.00

SF
SF

$ 12.80 $ 26,982
$ (1.25) $ (2,635)
$
$
$
SUBTOTAL $ 24,347

HomeOfficeOverheadRate
0.00%
HOMEOFFICEOVERHEADSUBTOTAL
FeeRate
3.00%
FEESUBTOTAL
PermitRate
2.10%
PERMITSUBTOTAL
BondRate
0.00%
BONDSUBTOTAL

$ 26,982
$ (2,635)
$
$
$
$ 24,347

$ 730 $ 730
$ 527 $ 527
$

TOTALCOST $ 25,604 $ 25,604

BaseBid&ALTS

Page10of10