c24

251
Table 24.1 Sample Spreadsheet Estimate
Estimate
Bid Date: July 30, 2014 Project: Renovated Office Building for: Base Bid
Time: 2:00 PM 10 Washington St., Boston, MA Addenda: #1, #2 have been acknowledged
Checked
Estimator: Jack Smith Project No. 2014‐23A By: Mike Jones
MATERIAL LABOR EQUIPMENT
UNIT UNIT Labor UNIT
SECTION DESCRIPTION QUANTITY UNIT COST TOTAL COST TOTAL Hrs. COST TOTAL TOTAL Check
26 51 00 Interior Lighting
1.01 Incandescent, high hat can, 56 EA $70.00 3,920.00 $52.50 2,940.00 49.73 $0.00 0.00 $6,860.00
round alzek reflector, 100W
1.02 Metal halide, 2′′ W × 2′ L, 33 EA $334.55 11,040.15 $152.50 5,032.50 85.12 $12.30 405.90 $16,478.55
250W, integral ballast, recess
1.03 HP sodium, 2′′ W × 2′ L, 12 EA $463.20 5,558.40 $155.50 1,866.00 31.56 $14.50 174.00 $7,598.40
150W, integral ballast sur.
mtd.
1.04 Wall mounted, metal 16 EA $55.00 880.00 $43.00 688.00 11.64 $0.00 0.00 $1,568.00
cylinder, 75W, painted finish
1.05 Vaportight, incandescent, 23 EA $81.30 1,869.90 $67.55 1,553.65 26.28 $0.00 0.00 $3,423.55
ceiling mounted, 200W
1.06 Low bay aluminum reflect, 33 EA $363.00 11,979.00 $131.25 4,331.25 73.26 $0.00 0.00 $16,310.25
250W
1.07 2′′ × 4′ fluor., drop in, acrylic 66 SF $66.50 4,389.00 $88.40 5,834.40 98.69 $0.00 0.00 $10,223.40
lens, 4‐32W, T8 lamp
Interior Lighting Totals $ 39,636.45 $ 22,245.80 376.28 $ 579.90 $ 62,462.15 62462.15

251

September 4, 2014 8:34 PM