Original Estimate

CSI Div

Item

1 Job
Overhead
2 Mobilization
/
Demobilizati
on

Material

Labor

$20,000

$16,000

$14,000

$50,000

$0

$9,922

$9,854

$19,776

2 Demolition

Subcontrac Equipment
tor

$37,800

Total

$37,800

3 Cast in
Place
Concrete

$32,000

$13,400

$2,300

$47,700

3 Precast
Concrete

$12,000

$4,300

$1,300

$17,600

4 Masonry

$28,000

$28,000

5 Structural
Steel

$38,000

$38,000

5 Interior &
Exterior
Framing

$43,000

$43,000

6 Carpentry

$19,000

$5,600

$2,200

$26,800

6 Architectura
l Woodwork

$15,400

$7,800

$1,100

$24,300

7 Roof
System

$28,900

$28,900

8 Doors and
Frames

$26,500

$26,500

8 Glass &
Glazing

$35,000

$35,000

9 Drywall

$22,000

$12,300

$34,300

9 Ceramic /
Paver Tiles

$21,300

$21,300

9 VCT /
Carpet

$18,700

$18,700

9 Acoustical
Ceiling

$15,400

$15,400

9 Paintings &
Wallcoverin
gs

$19,900

$8,600

$800

$29,300

10 Misc.
Specialties

$13,000

$6,000

$4,000

$23,000

22 Plumbing

$55,000

$55,000

23 HVAC

$68,000

$68,000

26 Electrical

$97,000

$97,000

31 Excavate,
Backfill &
Compact

$6,000

$2,300

$11,000

$19,300

32 Resurfacing
Asphalt
Paving Area

$38,000

$38,000

32 Landscapin
g

$35,600

$35,600

33 Site Utilities

$27,000

$27,000

Sub-Total

$159,300

$86,222

$90,527.60

Sales Tax

10%

Labor
Burden

30% $271,582.80

Insurance

2%

$18,105.52

Permits

2%

$18,105.52

Office
Overhead
Profit

12% $108,633.12
8%

$72,422.08

Bonds

Total
$1,484,652.64
Estimate

$613,200

$46,554

$905,276